466705

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
%
%
%
%

$253,088

Cash Investment

$318,256

Profit

126%

Return On Equity

251%

Annualized ROE

Purchase Cost
Purchase Price
$1,068,300
Buyer's Premium
Purchase Closing Costs
$8,478
Loan Points
$22,435
Loan Closing Costs
$8,516
Total Acquisition Cost
$1,107,728
Initial Loan Funding
$854,640
Cash Required to Close
$253,088
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$253,088

Loan Terms
Initial Loan Funding
$854,640
Rehab Loan Funding
$267,100
Total Loan Commitment
$1,121,740
Points
$22,435
Loan Closing Costs
$8,516
Interest Carry
$56,554
Total Financing Cost
$87,505

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$7,478
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,478
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)
$4,701
Misc.
Total Loan Closing
$8,516

Residual
As Repaired Value (ARV)
$1,869,500
Sale Costs
%
$112,170
Property Taxes
%
$5,342
Property Insurance
%
$2,350
Interest Carry - Purchase Loan Funding
$44,869
Interest Carry - Rehab Loan Funding
$11,686
Net Exit Price
$1,693,084
Cash Investment
$253,088
Loan payoff
$1,121,740
Estimated Profit
$318,256
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.