246038

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
%
%
%
%

$171,001

Cash Investment

$203,665

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$701,500
Buyer's Premium
Purchase Closing Costs
$9,067
Loan Points
$14,732
Loan Closing Costs
$6,902
Total Acquisition Cost
$732,201
Initial Loan Funding
$561,200
Cash Required to Close
$171,001
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$171,001

Loan Terms
Initial Loan Funding
$561,200
Rehab Loan Funding
$175,400
Total Loan Commitment
$736,600
Points
$14,732
Loan Closing Costs
$6,902
Interest Carry
$37,137
Total Financing Cost
$58,770

Closing Costs
Deed/Transfer Tax - County
%
$3,157
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,911
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,067
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)
$3,087
Misc.
Total Loan Closing
$6,902

Residual
As Repaired Value (ARV)
$1,227,600
Sale Costs
%
$73,656
Property Taxes
%
$3,999
Property Insurance
%
$1,543
Interest Carry - Purchase Loan Funding
$29,463
Interest Carry - Rehab Loan Funding
$7,674
Net Exit Price
$1,111,265
Cash Investment
$171,001
Loan payoff
$736,600
Estimated Profit
$203,665
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.