245859

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
%
%
%
%

$156,990

Cash Investment

$186,096

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$642,360
Buyer's Premium
Purchase Closing Costs
$8,387
Loan Points
$13,490
Loan Closing Costs
$6,641
Total Acquisition Cost
$670,878
Initial Loan Funding
$513,888
Cash Required to Close
$156,990
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$156,990

Loan Terms
Initial Loan Funding
$513,888
Rehab Loan Funding
$160,600
Total Loan Commitment
$674,488
Points
$13,490
Loan Closing Costs
$6,641
Interest Carry
$34,005
Total Financing Cost
$54,137

Closing Costs
Deed/Transfer Tax - County
%
$2,891
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,497
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,387
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)
$2,826
Misc.
Total Loan Closing
$6,641

Residual
As Repaired Value (ARV)
$1,124,100
Sale Costs
%
$67,446
Property Taxes
%
$3,661
Property Insurance
%
$1,413
Interest Carry - Purchase Loan Funding
$26,979
Interest Carry - Rehab Loan Funding
$7,026
Net Exit Price
$1,017,574
Cash Investment
$156,990
Loan payoff
$674,488
Estimated Profit
$186,096
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.