246119

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
%
%
%
%

$163,272

Cash Investment

$194,002

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$668,880
Buyer's Premium
Purchase Closing Costs
$8,692
Loan Points
$14,046
Loan Closing Costs
$6,758
Total Acquisition Cost
$698,376
Initial Loan Funding
$535,104
Cash Required to Close
$163,272
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$163,272

Loan Terms
Initial Loan Funding
$535,104
Rehab Loan Funding
$167,200
Total Loan Commitment
$702,304
Points
$14,046
Loan Closing Costs
$6,758
Interest Carry
$35,408
Total Financing Cost
$56,212

Closing Costs
Deed/Transfer Tax - County
%
$3,010
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,682
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,692
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)
$2,943
Misc.
Total Loan Closing
$6,758

Residual
As Repaired Value (ARV)
$1,170,500
Sale Costs
%
$70,230
Property Taxes
%
$3,813
Property Insurance
%
$1,472
Interest Carry - Purchase Loan Funding
$28,093
Interest Carry - Rehab Loan Funding
$7,315
Net Exit Price
$1,059,578
Cash Investment
$163,272
Loan payoff
$702,304
Estimated Profit
$194,002
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.