488400

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
%
%
%
%

$274,918

Cash Investment

$346,668

Profit

126%

Return On Equity

252%

Annualized ROE

Purchase Cost
Purchase Price
$1,162,230
Buyer's Premium
Purchase Closing Costs
$9,136
Loan Points
$24,408
Loan Closing Costs
$8,929
Total Acquisition Cost
$1,204,702
Initial Loan Funding
$929,784
Cash Required to Close
$274,918
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$274,918

Loan Terms
Initial Loan Funding
$929,784
Rehab Loan Funding
$290,600
Total Loan Commitment
$1,220,384
Points
$24,408
Loan Closing Costs
$8,929
Interest Carry
$61,527
Total Financing Cost
$94,864

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,136
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,136
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)
$5,114
Misc.
Total Loan Closing
$8,929

Residual
As Repaired Value (ARV)
$2,033,900
Sale Costs
%
$122,034
Property Taxes
%
$5,811
Property Insurance
%
$2,557
Interest Carry - Purchase Loan Funding
$48,814
Interest Carry - Rehab Loan Funding
$12,714
Net Exit Price
$1,841,971
Cash Investment
$274,918
Loan payoff
$1,220,384
Estimated Profit
$346,668
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.