245999

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
%
%
%
%

$176,659

Cash Investment

$210,836

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$725,390
Buyer's Premium
Purchase Closing Costs
$9,342
Loan Points
$15,232
Loan Closing Costs
$7,007
Total Acquisition Cost
$756,971
Initial Loan Funding
$580,312
Cash Required to Close
$176,659
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$176,659

Loan Terms
Initial Loan Funding
$580,312
Rehab Loan Funding
$181,300
Total Loan Commitment
$761,612
Points
$15,232
Loan Closing Costs
$7,007
Interest Carry
$38,398
Total Financing Cost
$60,637

Closing Costs
Deed/Transfer Tax - County
%
$3,264
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,078
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,342
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)
$3,192
Misc.
Total Loan Closing
$7,007

Residual
As Repaired Value (ARV)
$1,269,400
Sale Costs
%
$76,164
Property Taxes
%
$4,135
Property Insurance
%
$1,596
Interest Carry - Purchase Loan Funding
$30,466
Interest Carry - Rehab Loan Funding
$7,932
Net Exit Price
$1,149,107
Cash Investment
$176,659
Loan payoff
$761,612
Estimated Profit
$210,836
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.