488476

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
%
%
%
%

$205,992

Cash Investment

$257,037

Profit

125%

Return On Equity

250%

Annualized ROE

Purchase Cost
Purchase Price
$865,650
Buyer's Premium
Purchase Closing Costs
$7,060
Loan Points
$18,178
Loan Closing Costs
$7,624
Total Acquisition Cost
$898,512
Initial Loan Funding
$692,520
Cash Required to Close
$205,992
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$205,992

Loan Terms
Initial Loan Funding
$692,520
Rehab Loan Funding
$216,400
Total Loan Commitment
$908,920
Points
$18,178
Loan Closing Costs
$7,624
Interest Carry
$45,825
Total Financing Cost
$71,627

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,060
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,060
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)
$3,809
Misc.
Total Loan Closing
$7,624

Residual
As Repaired Value (ARV)
$1,514,900
Sale Costs
%
$90,894
Property Taxes
%
$4,328
Property Insurance
%
$1,904
Interest Carry - Purchase Loan Funding
$36,357
Interest Carry - Rehab Loan Funding
$9,468
Net Exit Price
$1,371,949
Cash Investment
$205,992
Loan payoff
$908,920
Estimated Profit
$257,037
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.