237070

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
%
%
%
%

$174,691

Cash Investment

$214,085

Profit

123%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$727,520
Buyer's Premium
Purchase Closing Costs
$6,893
Loan Points
$15,278
Loan Closing Costs
$7,016
Total Acquisition Cost
$756,707
Initial Loan Funding
$582,016
Cash Required to Close
$174,691
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$174,691

Loan Terms
Initial Loan Funding
$582,016
Rehab Loan Funding
$181,900
Total Loan Commitment
$763,916
Points
$15,278
Loan Closing Costs
$7,016
Interest Carry
$38,514
Total Financing Cost
$60,808

Closing Costs
Deed/Transfer Tax - County
%
$800
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,093
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,893
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)
$3,201
Misc.
Total Loan Closing
$7,016

Residual
As Repaired Value (ARV)
$1,273,200
Sale Costs
%
$76,392
Property Taxes
%
$4,001
Property Insurance
%
$1,601
Interest Carry - Purchase Loan Funding
$30,556
Interest Carry - Rehab Loan Funding
$7,958
Net Exit Price
$1,152,692
Cash Investment
$174,691
Loan payoff
$763,916
Estimated Profit
$214,085
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.