485877

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
%
%
%
%

$337,529

Cash Investment

$412,700

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$1,404,450
Buyer's Premium
Purchase Closing Costs
$17,151
Loan Points
$29,493
Loan Closing Costs
$9,995
Total Acquisition Cost
$1,461,089
Initial Loan Funding
$1,123,560
Cash Required to Close
$337,529
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$337,529

Loan Terms
Initial Loan Funding
$1,123,560
Rehab Loan Funding
$351,100
Total Loan Commitment
$1,474,660
Points
$29,493
Loan Closing Costs
$9,995
Interest Carry
$74,348
Total Financing Cost
$113,835

Closing Costs
Deed/Transfer Tax - County
%
$6,320
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,831
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$17,151
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)
$6,180
Misc.
Total Loan Closing
$9,995

Residual
As Repaired Value (ARV)
$2,457,800
Sale Costs
%
$147,468
Property Taxes
%
$8,005
Property Insurance
%
$3,090
Interest Carry - Purchase Loan Funding
$58,987
Interest Carry - Rehab Loan Funding
$15,361
Net Exit Price
$2,224,889
Cash Investment
$337,529
Loan payoff
$1,474,660
Estimated Profit
$412,700
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.