245962

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
%
%
%
%

$178,558

Cash Investment

$213,191

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$733,400
Buyer's Premium
Purchase Closing Costs
$9,434
Loan Points
$15,402
Loan Closing Costs
$7,042
Total Acquisition Cost
$765,278
Initial Loan Funding
$586,720
Cash Required to Close
$178,558
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$178,558

Loan Terms
Initial Loan Funding
$586,720
Rehab Loan Funding
$183,400
Total Loan Commitment
$770,120
Points
$15,402
Loan Closing Costs
$7,042
Interest Carry
$38,827
Total Financing Cost
$61,271

Closing Costs
Deed/Transfer Tax - County
%
$3,300
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,134
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,434
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)
$3,227
Misc.
Total Loan Closing
$7,042

Residual
As Repaired Value (ARV)
$1,283,500
Sale Costs
%
$77,010
Property Taxes
%
$4,180
Property Insurance
%
$1,613
Interest Carry - Purchase Loan Funding
$30,803
Interest Carry - Rehab Loan Funding
$8,024
Net Exit Price
$1,161,870
Cash Investment
$178,558
Loan payoff
$770,120
Estimated Profit
$213,191
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.