246114

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
%
%
%
%

$151,753

Cash Investment

$179,487

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$620,250
Buyer's Premium
Purchase Closing Costs
$8,133
Loan Points
$13,026
Loan Closing Costs
$6,544
Total Acquisition Cost
$647,953
Initial Loan Funding
$496,200
Cash Required to Close
$151,753
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$151,753

Loan Terms
Initial Loan Funding
$496,200
Rehab Loan Funding
$155,100
Total Loan Commitment
$651,300
Points
$13,026
Loan Closing Costs
$6,544
Interest Carry
$32,836
Total Financing Cost
$52,406

Closing Costs
Deed/Transfer Tax - County
%
$2,791
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,342
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,133
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)
$2,729
Misc.
Total Loan Closing
$6,544

Residual
As Repaired Value (ARV)
$1,085,400
Sale Costs
%
$65,124
Property Taxes
%
$3,535
Property Insurance
%
$1,365
Interest Carry - Purchase Loan Funding
$26,051
Interest Carry - Rehab Loan Funding
$6,786
Net Exit Price
$982,540
Cash Investment
$151,753
Loan payoff
$651,300
Estimated Profit
$179,487
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.