245869

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
%
%
%
%

$165,311

Cash Investment

$196,552

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$677,480
Buyer's Premium
Purchase Closing Costs
$8,791
Loan Points
$14,228
Loan Closing Costs
$6,796
Total Acquisition Cost
$707,295
Initial Loan Funding
$541,984
Cash Required to Close
$165,311
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$165,311

Loan Terms
Initial Loan Funding
$541,984
Rehab Loan Funding
$169,400
Total Loan Commitment
$711,384
Points
$14,228
Loan Closing Costs
$6,796
Interest Carry
$35,865
Total Financing Cost
$56,889

Closing Costs
Deed/Transfer Tax - County
%
$3,049
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,742
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,791
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)
$2,981
Misc.
Total Loan Closing
$6,796

Residual
As Repaired Value (ARV)
$1,185,600
Sale Costs
%
$71,136
Property Taxes
%
$3,862
Property Insurance
%
$1,490
Interest Carry - Purchase Loan Funding
$28,454
Interest Carry - Rehab Loan Funding
$7,411
Net Exit Price
$1,073,246
Cash Investment
$165,311
Loan payoff
$711,384
Estimated Profit
$196,552
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.