246022

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
%
%
%
%

$172,515

Cash Investment

$205,578

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$707,890
Buyer's Premium
Purchase Closing Costs
$9,141
Loan Points
$14,866
Loan Closing Costs
$6,930
Total Acquisition Cost
$738,827
Initial Loan Funding
$566,312
Cash Required to Close
$172,515
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$172,515

Loan Terms
Initial Loan Funding
$566,312
Rehab Loan Funding
$177,000
Total Loan Commitment
$743,312
Points
$14,866
Loan Closing Costs
$6,930
Interest Carry
$37,475
Total Financing Cost
$59,271

Closing Costs
Deed/Transfer Tax - County
%
$3,186
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,955
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,141
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)
$3,115
Misc.
Total Loan Closing
$6,930

Residual
As Repaired Value (ARV)
$1,238,800
Sale Costs
%
$74,328
Property Taxes
%
$4,035
Property Insurance
%
$1,557
Interest Carry - Purchase Loan Funding
$29,731
Interest Carry - Rehab Loan Funding
$7,744
Net Exit Price
$1,121,405
Cash Investment
$172,515
Loan payoff
$743,312
Estimated Profit
$205,578
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.