245833

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
%
%
%
%

$175,554

Cash Investment

$209,444

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$720,720
Buyer's Premium
Purchase Closing Costs
$9,288
Loan Points
$15,136
Loan Closing Costs
$6,986
Total Acquisition Cost
$752,130
Initial Loan Funding
$576,576
Cash Required to Close
$175,554
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$175,554

Loan Terms
Initial Loan Funding
$576,576
Rehab Loan Funding
$180,200
Total Loan Commitment
$756,776
Points
$15,136
Loan Closing Costs
$6,986
Interest Carry
$38,154
Total Financing Cost
$60,276

Closing Costs
Deed/Transfer Tax - County
%
$3,243
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,045
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,288
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)
$3,171
Misc.
Total Loan Closing
$6,986

Residual
As Repaired Value (ARV)
$1,261,300
Sale Costs
%
$75,678
Property Taxes
%
$4,108
Property Insurance
%
$1,586
Interest Carry - Purchase Loan Funding
$30,270
Interest Carry - Rehab Loan Funding
$7,884
Net Exit Price
$1,141,774
Cash Investment
$175,554
Loan payoff
$756,776
Estimated Profit
$209,444
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.