245956

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
%
%
%
%

$161,918

Cash Investment

$192,279

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$663,160
Buyer's Premium
Purchase Closing Costs
$8,626
Loan Points
$13,927
Loan Closing Costs
$6,733
Total Acquisition Cost
$692,446
Initial Loan Funding
$530,528
Cash Required to Close
$161,918
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$161,918

Loan Terms
Initial Loan Funding
$530,528
Rehab Loan Funding
$165,800
Total Loan Commitment
$696,328
Points
$13,927
Loan Closing Costs
$6,733
Interest Carry
$35,106
Total Financing Cost
$55,766

Closing Costs
Deed/Transfer Tax - County
%
$2,984
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,642
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,626
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)
$2,918
Misc.
Total Loan Closing
$6,733

Residual
As Repaired Value (ARV)
$1,160,500
Sale Costs
%
$69,630
Property Taxes
%
$3,780
Property Insurance
%
$1,459
Interest Carry - Purchase Loan Funding
$27,853
Interest Carry - Rehab Loan Funding
$7,254
Net Exit Price
$1,050,525
Cash Investment
$161,918
Loan payoff
$696,328
Estimated Profit
$192,279
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.