246031

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
%
%
%
%

$160,279

Cash Investment

$190,199

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$656,240
Buyer's Premium
Purchase Closing Costs
$8,547
Loan Points
$13,782
Loan Closing Costs
$6,702
Total Acquisition Cost
$685,271
Initial Loan Funding
$524,992
Cash Required to Close
$160,279
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$160,279

Loan Terms
Initial Loan Funding
$524,992
Rehab Loan Funding
$164,100
Total Loan Commitment
$689,092
Points
$13,782
Loan Closing Costs
$6,702
Interest Carry
$34,741
Total Financing Cost
$55,226

Closing Costs
Deed/Transfer Tax - County
%
$2,953
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,594
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,547
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)
$2,887
Misc.
Total Loan Closing
$6,702

Residual
As Repaired Value (ARV)
$1,148,400
Sale Costs
%
$68,904
Property Taxes
%
$3,741
Property Insurance
%
$1,444
Interest Carry - Purchase Loan Funding
$27,562
Interest Carry - Rehab Loan Funding
$7,179
Net Exit Price
$1,039,570
Cash Investment
$160,279
Loan payoff
$689,092
Estimated Profit
$190,199
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.