520014

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
%
%
%
%

$331,718

Cash Investment

$380,619

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$1,333,210
Buyer's Premium
Purchase Closing Costs
$27,398
Loan Points
$27,997
Loan Closing Costs
$9,681
Total Acquisition Cost
$1,398,286
Initial Loan Funding
$1,066,568
Cash Required to Close
$331,718
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$331,718

Loan Terms
Initial Loan Funding
$1,066,568
Rehab Loan Funding
$333,300
Total Loan Commitment
$1,399,868
Points
$27,997
Loan Closing Costs
$9,681
Interest Carry
$70,577
Total Financing Cost
$108,255

Closing Costs
Deed/Transfer Tax - County
%
$17,065
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$9,332
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$27,398
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)
$5,866
Misc.
Total Loan Closing
$9,681

Residual
As Repaired Value (ARV)
$2,333,100
Sale Costs
%
$139,986
Property Taxes
%
$7,399
Property Insurance
%
$2,933
Interest Carry - Purchase Loan Funding
$55,995
Interest Carry - Rehab Loan Funding
$14,582
Net Exit Price
$2,112,205
Cash Investment
$331,718
Loan payoff
$1,399,868
Estimated Profit
$380,619
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.