460892

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$242,445

Cash Investment

$280,951

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$988,480
Buyer's Premium
Purchase Closing Costs
$15,827
Loan Points
$20,758
Loan Closing Costs
$8,164
Total Acquisition Cost
$1,033,229
Initial Loan Funding
$790,784
Cash Required to Close
$242,445
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$242,445

Loan Terms
Initial Loan Funding
$790,784
Rehab Loan Funding
$247,100
Total Loan Commitment
$1,037,884
Points
$20,758
Loan Closing Costs
$8,164
Interest Carry
$52,327
Total Financing Cost
$81,249

Closing Costs
Deed/Transfer Tax - County
%
$7,908
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,919
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$15,827
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$4,349
Misc.
Total Loan Closing
$8,164

Residual
As Repaired Value (ARV)
$1,729,800
Sale Costs
%
$103,788
Property Taxes
%
$10,231
Property Insurance
%
$2,175
Interest Carry - Purchase Loan Funding
$41,516
Interest Carry - Rehab Loan Funding
$10,811
Net Exit Price
$1,561,280
Cash Investment
$242,445
Loan payoff
$1,037,884
Estimated Profit
$280,951
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.