245863

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
%
%
%
%

$161,271

Cash Investment

$191,559

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$660,430
Buyer's Premium
Purchase Closing Costs
$8,595
Loan Points
$13,869
Loan Closing Costs
$6,721
Total Acquisition Cost
$689,615
Initial Loan Funding
$528,344
Cash Required to Close
$161,271
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$161,271

Loan Terms
Initial Loan Funding
$528,344
Rehab Loan Funding
$165,100
Total Loan Commitment
$693,444
Points
$13,869
Loan Closing Costs
$6,721
Interest Carry
$34,961
Total Financing Cost
$55,551

Closing Costs
Deed/Transfer Tax - County
%
$2,972
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,623
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,595
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)
$2,906
Misc.
Total Loan Closing
$6,721

Residual
As Repaired Value (ARV)
$1,155,800
Sale Costs
%
$69,348
Property Taxes
%
$3,764
Property Insurance
%
$1,453
Interest Carry - Purchase Loan Funding
$27,738
Interest Carry - Rehab Loan Funding
$7,223
Net Exit Price
$1,046,273
Cash Investment
$161,271
Loan payoff
$693,444
Estimated Profit
$191,559
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.