488283

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
%
%
%
%

$218,074

Cash Investment

$272,776

Profit

125%

Return On Equity

250%

Annualized ROE

Purchase Cost
Purchase Price
$917,640
Buyer's Premium
Purchase Closing Costs
$7,423
Loan Points
$19,270
Loan Closing Costs
$7,853
Total Acquisition Cost
$952,186
Initial Loan Funding
$734,112
Cash Required to Close
$218,074
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$218,074

Loan Terms
Initial Loan Funding
$734,112
Rehab Loan Funding
$229,400
Total Loan Commitment
$963,512
Points
$19,270
Loan Closing Costs
$7,853
Interest Carry
$48,577
Total Financing Cost
$75,700

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,423
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,423
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)
$4,038
Misc.
Total Loan Closing
$7,853

Residual
As Repaired Value (ARV)
$1,605,900
Sale Costs
%
$96,354
Property Taxes
%
$4,588
Property Insurance
%
$2,019
Interest Carry - Purchase Loan Funding
$38,541
Interest Carry - Rehab Loan Funding
$10,036
Net Exit Price
$1,454,362
Cash Investment
$218,074
Loan payoff
$963,512
Estimated Profit
$272,776
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.