466616

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
%
%
%
%

$213,304

Cash Investment

$266,463

Profit

125%

Return On Equity

250%

Annualized ROE

Purchase Cost
Purchase Price
$897,110
Buyer's Premium
Purchase Closing Costs
$7,280
Loan Points
$18,840
Loan Closing Costs
$7,762
Total Acquisition Cost
$930,992
Initial Loan Funding
$717,688
Cash Required to Close
$213,304
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$213,304

Loan Terms
Initial Loan Funding
$717,688
Rehab Loan Funding
$224,300
Total Loan Commitment
$941,988
Points
$18,840
Loan Closing Costs
$7,762
Interest Carry
$47,492
Total Financing Cost
$74,094

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,280
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,280
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)
$3,947
Misc.
Total Loan Closing
$7,762

Residual
As Repaired Value (ARV)
$1,569,900
Sale Costs
%
$94,194
Property Taxes
%
$4,486
Property Insurance
%
$1,974
Interest Carry - Purchase Loan Funding
$37,679
Interest Carry - Rehab Loan Funding
$9,813
Net Exit Price
$1,421,755
Cash Investment
$213,304
Loan payoff
$941,988
Estimated Profit
$266,463
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.