245998

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
%
%
%
%

$207,176

Cash Investment

$249,100

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$854,200
Buyer's Premium
Purchase Closing Costs
$10,823
Loan Points
$17,939
Loan Closing Costs
$7,573
Total Acquisition Cost
$890,536
Initial Loan Funding
$683,360
Cash Required to Close
$207,176
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$207,176

Loan Terms
Initial Loan Funding
$683,360
Rehab Loan Funding
$213,600
Total Loan Commitment
$896,960
Points
$17,939
Loan Closing Costs
$7,573
Interest Carry
$45,221
Total Financing Cost
$70,734

Closing Costs
Deed/Transfer Tax - County
%
$3,844
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,979
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,823
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)
$3,758
Misc.
Total Loan Closing
$7,573

Residual
As Repaired Value (ARV)
$1,494,900
Sale Costs
%
$89,694
Property Taxes
%
$4,869
Property Insurance
%
$1,879
Interest Carry - Purchase Loan Funding
$35,876
Interest Carry - Rehab Loan Funding
$9,345
Net Exit Price
$1,353,236
Cash Investment
$207,176
Loan payoff
$896,960
Estimated Profit
$249,100
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.