521668

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
%
%
%
%

$238,401

Cash Investment

$270,555

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$952,630
Buyer's Premium
Purchase Closing Costs
$19,862
Loan Points
$20,006
Loan Closing Costs
$8,007
Total Acquisition Cost
$1,000,505
Initial Loan Funding
$762,104
Cash Required to Close
$238,401
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$238,401

Loan Terms
Initial Loan Funding
$762,104
Rehab Loan Funding
$238,200
Total Loan Commitment
$1,000,304
Points
$20,006
Loan Closing Costs
$8,007
Interest Carry
$50,432
Total Financing Cost
$78,444

Closing Costs
Deed/Transfer Tax - County
%
$12,194
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,668
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$19,862
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)
$4,192
Misc.
Total Loan Closing
$8,007

Residual
As Repaired Value (ARV)
$1,667,100
Sale Costs
%
$100,026
Property Taxes
%
$5,287
Property Insurance
%
$2,096
Interest Carry - Purchase Loan Funding
$40,010
Interest Carry - Rehab Loan Funding
$10,421
Net Exit Price
$1,509,259
Cash Investment
$238,401
Loan payoff
$1,000,304
Estimated Profit
$270,555
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.