245792

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
%
%
%
%

$185,566

Cash Investment

$222,013

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$762,990
Buyer's Premium
Purchase Closing Costs
$9,774
Loan Points
$16,022
Loan Closing Costs
$7,172
Total Acquisition Cost
$795,958
Initial Loan Funding
$610,392
Cash Required to Close
$185,566
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$185,566

Loan Terms
Initial Loan Funding
$610,392
Rehab Loan Funding
$190,700
Total Loan Commitment
$801,092
Points
$16,022
Loan Closing Costs
$7,172
Interest Carry
$40,389
Total Financing Cost
$63,583

Closing Costs
Deed/Transfer Tax - County
%
$3,433
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,341
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,774
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)
$3,357
Misc.
Total Loan Closing
$7,172

Residual
As Repaired Value (ARV)
$1,335,200
Sale Costs
%
$80,112
Property Taxes
%
$4,349
Property Insurance
%
$1,679
Interest Carry - Purchase Loan Funding
$32,046
Interest Carry - Rehab Loan Funding
$8,343
Net Exit Price
$1,208,672
Cash Investment
$185,566
Loan payoff
$801,092
Estimated Profit
$222,013
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.