461110

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
%
%
%
%

$247,087

Cash Investment

$297,564

Profit

120%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$1,024,840
Buyer's Premium
Purchase Closing Costs
$12,273
Loan Points
$21,521
Loan Closing Costs
$8,324
Total Acquisition Cost
$1,066,959
Initial Loan Funding
$819,872
Cash Required to Close
$247,087
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$247,087

Loan Terms
Initial Loan Funding
$819,872
Rehab Loan Funding
$256,200
Total Loan Commitment
$1,076,072
Points
$21,521
Loan Closing Costs
$8,324
Interest Carry
$54,252
Total Financing Cost
$84,098

Closing Costs
Deed/Transfer Tax - County
%
$4,099
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,174
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,273
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)
$4,509
Misc.
Total Loan Closing
$8,324

Residual
As Repaired Value (ARV)
$1,793,500
Sale Costs
%
$107,610
Property Taxes
%
$8,660
Property Insurance
%
$2,255
Interest Carry - Purchase Loan Funding
$43,043
Interest Carry - Rehab Loan Funding
$11,209
Net Exit Price
$1,620,723
Cash Investment
$247,087
Loan payoff
$1,076,072
Estimated Profit
$297,564
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.