533892

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
%
%
%
%

$302,463

Cash Investment

$378,717

Profit

125%

Return On Equity

250%

Annualized ROE

Purchase Cost
Purchase Price
$1,274,720
Buyer's Premium
Purchase Closing Costs
$11,325
Loan Points
$26,770
Loan Closing Costs
$9,424
Total Acquisition Cost
$1,322,239
Initial Loan Funding
$1,019,776
Cash Required to Close
$302,463
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$302,463

Loan Terms
Initial Loan Funding
$1,019,776
Rehab Loan Funding
$318,700
Total Loan Commitment
$1,338,476
Points
$26,770
Loan Closing Costs
$9,424
Interest Carry
$67,481
Total Financing Cost
$103,675

Closing Costs
Deed/Transfer Tax - County
%
$1,402
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$8,923
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,325
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)
$5,609
Misc.
Total Loan Closing
$9,424

Residual
As Repaired Value (ARV)
$2,230,800
Sale Costs
%
$133,848
Property Taxes
%
$7,011
Property Insurance
%
$2,804
Interest Carry - Purchase Loan Funding
$53,538
Interest Carry - Rehab Loan Funding
$13,943
Net Exit Price
$2,019,655
Cash Investment
$302,463
Loan payoff
$1,338,476
Estimated Profit
$378,717
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.