246064

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
%
%
%
%

$176,853

Cash Investment

$211,051

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$726,200
Buyer's Premium
Purchase Closing Costs
$9,351
Loan Points
$15,251
Loan Closing Costs
$7,010
Total Acquisition Cost
$757,813
Initial Loan Funding
$580,960
Cash Required to Close
$176,853
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$176,853

Loan Terms
Initial Loan Funding
$580,960
Rehab Loan Funding
$181,600
Total Loan Commitment
$762,560
Points
$15,251
Loan Closing Costs
$7,010
Interest Carry
$38,445
Total Financing Cost
$60,707

Closing Costs
Deed/Transfer Tax - County
%
$3,268
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,083
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,351
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)
$3,195
Misc.
Total Loan Closing
$7,010

Residual
As Repaired Value (ARV)
$1,270,900
Sale Costs
%
$76,254
Property Taxes
%
$4,139
Property Insurance
%
$1,598
Interest Carry - Purchase Loan Funding
$30,500
Interest Carry - Rehab Loan Funding
$7,945
Net Exit Price
$1,150,464
Cash Investment
$176,853
Loan payoff
$762,560
Estimated Profit
$211,051
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.