495659

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
%
%
%
%

$305,959

Cash Investment

$370,984

Profit

121%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$1,273,870
Buyer's Premium
Purchase Closing Costs
$15,013
Loan Points
$26,752
Loan Closing Costs
$9,420
Total Acquisition Cost
$1,325,055
Initial Loan Funding
$1,019,096
Cash Required to Close
$305,959
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$305,959

Loan Terms
Initial Loan Funding
$1,019,096
Rehab Loan Funding
$318,500
Total Loan Commitment
$1,337,596
Points
$26,752
Loan Closing Costs
$9,420
Interest Carry
$67,437
Total Financing Cost
$103,609

Closing Costs
Deed/Transfer Tax - County
%
$5,095
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,917
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$15,013
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)
$5,605
Misc.
Total Loan Closing
$9,420

Residual
As Repaired Value (ARV)
$2,229,300
Sale Costs
%
$133,758
Property Taxes
%
$10,764
Property Insurance
%
$2,803
Interest Carry - Purchase Loan Funding
$53,503
Interest Carry - Rehab Loan Funding
$13,934
Net Exit Price
$2,014,538
Cash Investment
$305,959
Loan payoff
$1,337,596
Estimated Profit
$370,984
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.