246094

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
%
%
%
%

$191,085

Cash Investment

$228,894

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$786,280
Buyer's Premium
Purchase Closing Costs
$10,042
Loan Points
$16,512
Loan Closing Costs
$7,275
Total Acquisition Cost
$820,109
Initial Loan Funding
$629,024
Cash Required to Close
$191,085
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$191,085

Loan Terms
Initial Loan Funding
$629,024
Rehab Loan Funding
$196,600
Total Loan Commitment
$825,624
Points
$16,512
Loan Closing Costs
$7,275
Interest Carry
$41,625
Total Financing Cost
$65,412

Closing Costs
Deed/Transfer Tax - County
%
$3,538
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,504
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,042
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)
$3,460
Misc.
Total Loan Closing
$7,275

Residual
As Repaired Value (ARV)
$1,376,000
Sale Costs
%
$82,560
Property Taxes
%
$4,482
Property Insurance
%
$1,730
Interest Carry - Purchase Loan Funding
$33,024
Interest Carry - Rehab Loan Funding
$8,601
Net Exit Price
$1,245,603
Cash Investment
$191,085
Loan payoff
$825,624
Estimated Profit
$228,894
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.