470440

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
%
%
%
%

$206,939

Cash Investment

$257,069

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$862,300
Buyer's Premium
Purchase Closing Costs
$8,761
Loan Points
$18,109
Loan Closing Costs
$7,609
Total Acquisition Cost
$896,779
Initial Loan Funding
$689,840
Cash Required to Close
$206,939
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$206,939

Loan Terms
Initial Loan Funding
$689,840
Rehab Loan Funding
$215,600
Total Loan Commitment
$905,440
Points
$18,109
Loan Closing Costs
$7,609
Interest Carry
$45,649
Total Financing Cost
$71,367

Closing Costs
Deed/Transfer Tax - County
%
$1,725
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,036
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,761
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)
$3,794
Misc.
Total Loan Closing
$7,609

Residual
As Repaired Value (ARV)
$1,509,000
Sale Costs
%
$90,540
Property Taxes
%
$1,466
Property Insurance
%
$1,897
Interest Carry - Purchase Loan Funding
$36,217
Interest Carry - Rehab Loan Funding
$9,433
Net Exit Price
$1,369,448
Cash Investment
$206,939
Loan payoff
$905,440
Estimated Profit
$257,069
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.