245989

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
%
%
%
%

$191,532

Cash Investment

$229,526

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$788,170
Buyer's Premium
Purchase Closing Costs
$10,064
Loan Points
$16,551
Loan Closing Costs
$7,283
Total Acquisition Cost
$822,068
Initial Loan Funding
$630,536
Cash Required to Close
$191,532
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$191,532

Loan Terms
Initial Loan Funding
$630,536
Rehab Loan Funding
$197,000
Total Loan Commitment
$827,536
Points
$16,551
Loan Closing Costs
$7,283
Interest Carry
$41,722
Total Financing Cost
$65,556

Closing Costs
Deed/Transfer Tax - County
%
$3,547
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,517
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,064
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)
$3,468
Misc.
Total Loan Closing
$7,283

Residual
As Repaired Value (ARV)
$1,379,300
Sale Costs
%
$82,758
Property Taxes
%
$4,493
Property Insurance
%
$1,734
Interest Carry - Purchase Loan Funding
$33,103
Interest Carry - Rehab Loan Funding
$8,619
Net Exit Price
$1,248,594
Cash Investment
$191,532
Loan payoff
$827,536
Estimated Profit
$229,526
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.