246035

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
%
%
%
%

$184,760

Cash Investment

$221,007

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$759,580
Buyer's Premium
Purchase Closing Costs
$9,735
Loan Points
$15,951
Loan Closing Costs
$7,157
Total Acquisition Cost
$792,424
Initial Loan Funding
$607,664
Cash Required to Close
$184,760
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$184,760

Loan Terms
Initial Loan Funding
$607,664
Rehab Loan Funding
$189,900
Total Loan Commitment
$797,564
Points
$15,951
Loan Closing Costs
$7,157
Interest Carry
$40,210
Total Financing Cost
$63,319

Closing Costs
Deed/Transfer Tax - County
%
$3,418
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,317
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,735
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)
$3,342
Misc.
Total Loan Closing
$7,157

Residual
As Repaired Value (ARV)
$1,329,300
Sale Costs
%
$79,758
Property Taxes
%
$4,330
Property Insurance
%
$1,671
Interest Carry - Purchase Loan Funding
$31,902
Interest Carry - Rehab Loan Funding
$8,308
Net Exit Price
$1,203,331
Cash Investment
$184,760
Loan payoff
$797,564
Estimated Profit
$221,007
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.