464657

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
%
%
%
%

$209,871

Cash Investment

$248,512

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$863,760
Buyer's Premium
Purchase Closing Costs
$11,365
Loan Points
$18,138
Loan Closing Costs
$7,616
Total Acquisition Cost
$900,879
Initial Loan Funding
$691,008
Cash Required to Close
$209,871
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$209,871

Loan Terms
Initial Loan Funding
$691,008
Rehab Loan Funding
$215,900
Total Loan Commitment
$906,908
Points
$18,138
Loan Closing Costs
$7,616
Interest Carry
$45,724
Total Financing Cost
$71,477

Closing Costs
Deed/Transfer Tax - County
%
$4,319
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,046
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,365
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)
$3,801
Misc.
Total Loan Closing
$7,616

Residual
As Repaired Value (ARV)
$1,511,600
Sale Costs
%
$90,696
Property Taxes
%
$7,990
Property Insurance
%
$1,900
Interest Carry - Purchase Loan Funding
$36,278
Interest Carry - Rehab Loan Funding
$9,446
Net Exit Price
$1,365,290
Cash Investment
$209,871
Loan payoff
$906,908
Estimated Profit
$248,512
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.