464169

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
%
%
%
%

$282,642

Cash Investment

$329,373

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$1,155,690
Buyer's Premium
Purchase Closing Costs
$18,335
Loan Points
$24,269
Loan Closing Costs
$8,900
Total Acquisition Cost
$1,207,194
Initial Loan Funding
$924,552
Cash Required to Close
$282,642
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$282,642

Loan Terms
Initial Loan Funding
$924,552
Rehab Loan Funding
$288,900
Total Loan Commitment
$1,213,452
Points
$24,269
Loan Closing Costs
$8,900
Interest Carry
$61,178
Total Financing Cost
$94,347

Closing Costs
Deed/Transfer Tax - County
%
$9,246
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,090
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$18,335
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)
$5,085
Misc.
Total Loan Closing
$8,900

Residual
As Repaired Value (ARV)
$2,022,500
Sale Costs
%
$121,350
Property Taxes
%
$11,961
Property Insurance
%
$2,543
Interest Carry - Purchase Loan Funding
$48,539
Interest Carry - Rehab Loan Funding
$12,639
Net Exit Price
$1,825,468
Cash Investment
$282,642
Loan payoff
$1,213,452
Estimated Profit
$329,373
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.