246045

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
%
%
%
%

$192,135

Cash Investment

$230,170

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$790,710
Buyer's Premium
Purchase Closing Costs
$10,093
Loan Points
$16,605
Loan Closing Costs
$7,294
Total Acquisition Cost
$824,703
Initial Loan Funding
$632,568
Cash Required to Close
$192,135
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$192,135

Loan Terms
Initial Loan Funding
$632,568
Rehab Loan Funding
$197,700
Total Loan Commitment
$830,268
Points
$16,605
Loan Closing Costs
$7,294
Interest Carry
$41,859
Total Financing Cost
$65,759

Closing Costs
Deed/Transfer Tax - County
%
$3,558
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,535
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,093
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)
$3,479
Misc.
Total Loan Closing
$7,294

Residual
As Repaired Value (ARV)
$1,383,700
Sale Costs
%
$83,022
Property Taxes
%
$4,507
Property Insurance
%
$1,740
Interest Carry - Purchase Loan Funding
$33,210
Interest Carry - Rehab Loan Funding
$8,649
Net Exit Price
$1,252,572
Cash Investment
$192,135
Loan payoff
$830,268
Estimated Profit
$230,170
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.