245791

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
%
%
%
%

$193,027

Cash Investment

$231,338

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$794,480
Buyer's Premium
Purchase Closing Costs
$10,137
Loan Points
$16,684
Loan Closing Costs
$7,311
Total Acquisition Cost
$828,611
Initial Loan Funding
$635,584
Cash Required to Close
$193,027
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$193,027

Loan Terms
Initial Loan Funding
$635,584
Rehab Loan Funding
$198,600
Total Loan Commitment
$834,184
Points
$16,684
Loan Closing Costs
$7,311
Interest Carry
$42,057
Total Financing Cost
$66,051

Closing Costs
Deed/Transfer Tax - County
%
$3,575
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,561
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,137
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)
$3,496
Misc.
Total Loan Closing
$7,311

Residual
As Repaired Value (ARV)
$1,390,300
Sale Costs
%
$83,418
Property Taxes
%
$4,529
Property Insurance
%
$1,748
Interest Carry - Purchase Loan Funding
$33,368
Interest Carry - Rehab Loan Funding
$8,689
Net Exit Price
$1,258,549
Cash Investment
$193,027
Loan payoff
$834,184
Estimated Profit
$231,338
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.