245832

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
%
%
%
%

$168,392

Cash Investment

$200,506

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$690,490
Buyer's Premium
Purchase Closing Costs
$8,941
Loan Points
$14,500
Loan Closing Costs
$6,853
Total Acquisition Cost
$720,784
Initial Loan Funding
$552,392
Cash Required to Close
$168,392
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$168,392

Loan Terms
Initial Loan Funding
$552,392
Rehab Loan Funding
$172,600
Total Loan Commitment
$724,992
Points
$14,500
Loan Closing Costs
$6,853
Interest Carry
$36,552
Total Financing Cost
$57,905

Closing Costs
Deed/Transfer Tax - County
%
$3,107
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,833
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,941
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)
$3,038
Misc.
Total Loan Closing
$6,853

Residual
As Repaired Value (ARV)
$1,208,400
Sale Costs
%
$72,504
Property Taxes
%
$3,936
Property Insurance
%
$1,519
Interest Carry - Purchase Loan Funding
$29,001
Interest Carry - Rehab Loan Funding
$7,551
Net Exit Price
$1,093,889
Cash Investment
$168,392
Loan payoff
$724,992
Estimated Profit
$200,506
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.