246034

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
%
%
%
%

$166,880

Cash Investment

$198,582

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$684,110
Buyer's Premium
Purchase Closing Costs
$8,867
Loan Points
$14,366
Loan Closing Costs
$6,825
Total Acquisition Cost
$714,168
Initial Loan Funding
$547,288
Cash Required to Close
$166,880
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$166,880

Loan Terms
Initial Loan Funding
$547,288
Rehab Loan Funding
$171,000
Total Loan Commitment
$718,288
Points
$14,366
Loan Closing Costs
$6,825
Interest Carry
$36,214
Total Financing Cost
$57,405

Closing Costs
Deed/Transfer Tax - County
%
$3,078
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,789
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,867
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)
$3,010
Misc.
Total Loan Closing
$6,825

Residual
As Repaired Value (ARV)
$1,197,200
Sale Costs
%
$71,832
Property Taxes
%
$3,899
Property Insurance
%
$1,505
Interest Carry - Purchase Loan Funding
$28,733
Interest Carry - Rehab Loan Funding
$7,481
Net Exit Price
$1,083,750
Cash Investment
$166,880
Loan payoff
$718,288
Estimated Profit
$198,582
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.