245992

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
%
%
%
%

$186,315

Cash Investment

$223,008

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$766,150
Buyer's Premium
Purchase Closing Costs
$9,811
Loan Points
$16,088
Loan Closing Costs
$7,186
Total Acquisition Cost
$799,235
Initial Loan Funding
$612,920
Cash Required to Close
$186,315
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$186,315

Loan Terms
Initial Loan Funding
$612,920
Rehab Loan Funding
$191,500
Total Loan Commitment
$804,420
Points
$16,088
Loan Closing Costs
$7,186
Interest Carry
$40,556
Total Financing Cost
$63,831

Closing Costs
Deed/Transfer Tax - County
%
$3,448
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,363
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,811
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)
$3,371
Misc.
Total Loan Closing
$7,186

Residual
As Repaired Value (ARV)
$1,340,800
Sale Costs
%
$80,448
Property Taxes
%
$4,367
Property Insurance
%
$1,686
Interest Carry - Purchase Loan Funding
$32,178
Interest Carry - Rehab Loan Funding
$8,378
Net Exit Price
$1,213,743
Cash Investment
$186,315
Loan payoff
$804,420
Estimated Profit
$223,008
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.