470621

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
%
%
%
%

$401,670

Cash Investment

$511,721

Profit

127%

Return On Equity

255%

Annualized ROE

Purchase Cost
Purchase Price
$1,707,640
Buyer's Premium
Purchase Closing Costs
$12,953
Loan Points
$35,860
Loan Closing Costs
$11,329
Total Acquisition Cost
$1,767,782
Initial Loan Funding
$1,366,112
Cash Required to Close
$401,670
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$401,670

Loan Terms
Initial Loan Funding
$1,366,112
Rehab Loan Funding
$426,900
Total Loan Commitment
$1,793,012
Points
$35,860
Loan Closing Costs
$11,329
Interest Carry
$90,398
Total Financing Cost
$137,587

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$11,953
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,953
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)
$7,514
Misc.
Total Loan Closing
$11,329

Residual
As Repaired Value (ARV)
$2,988,400
Sale Costs
%
$179,304
Property Taxes
%
$8,538
Property Insurance
%
$3,757
Interest Carry - Purchase Loan Funding
$71,721
Interest Carry - Rehab Loan Funding
$18,677
Net Exit Price
$2,706,403
Cash Investment
$401,670
Loan payoff
$1,793,012
Estimated Profit
$511,721
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.