245865

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
%
%
%
%

$179,802

Cash Investment

$214,683

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$738,650
Buyer's Premium
Purchase Closing Costs
$9,494
Loan Points
$15,512
Loan Closing Costs
$7,065
Total Acquisition Cost
$770,722
Initial Loan Funding
$590,920
Cash Required to Close
$179,802
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$179,802

Loan Terms
Initial Loan Funding
$590,920
Rehab Loan Funding
$184,700
Total Loan Commitment
$775,620
Points
$15,512
Loan Closing Costs
$7,065
Interest Carry
$39,104
Total Financing Cost
$61,681

Closing Costs
Deed/Transfer Tax - County
%
$3,324
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,171
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,494
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)
$3,250
Misc.
Total Loan Closing
$7,065

Residual
As Repaired Value (ARV)
$1,292,600
Sale Costs
%
$77,556
Property Taxes
%
$4,210
Property Insurance
%
$1,625
Interest Carry - Purchase Loan Funding
$31,023
Interest Carry - Rehab Loan Funding
$8,081
Net Exit Price
$1,170,105
Cash Investment
$179,802
Loan payoff
$775,620
Estimated Profit
$214,683
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.