245915

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
%
%
%
%

$190,535

Cash Investment

$228,188

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$783,960
Buyer's Premium
Purchase Closing Costs
$10,016
Loan Points
$16,463
Loan Closing Costs
$7,264
Total Acquisition Cost
$817,703
Initial Loan Funding
$627,168
Cash Required to Close
$190,535
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$190,535

Loan Terms
Initial Loan Funding
$627,168
Rehab Loan Funding
$196,000
Total Loan Commitment
$823,168
Points
$16,463
Loan Closing Costs
$7,264
Interest Carry
$41,501
Total Financing Cost
$65,229

Closing Costs
Deed/Transfer Tax - County
%
$3,528
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,488
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,016
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)
$3,449
Misc.
Total Loan Closing
$7,264

Residual
As Repaired Value (ARV)
$1,371,900
Sale Costs
%
$82,314
Property Taxes
%
$4,469
Property Insurance
%
$1,725
Interest Carry - Purchase Loan Funding
$32,926
Interest Carry - Rehab Loan Funding
$8,575
Net Exit Price
$1,241,891
Cash Investment
$190,535
Loan payoff
$823,168
Estimated Profit
$228,188
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.