246120

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
%
%
%
%

$186,430

Cash Investment

$223,028

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$766,630
Buyer's Premium
Purchase Closing Costs
$9,816
Loan Points
$16,100
Loan Closing Costs
$7,188
Total Acquisition Cost
$799,734
Initial Loan Funding
$613,304
Cash Required to Close
$186,430
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$186,430

Loan Terms
Initial Loan Funding
$613,304
Rehab Loan Funding
$191,700
Total Loan Commitment
$805,004
Points
$16,100
Loan Closing Costs
$7,188
Interest Carry
$40,585
Total Financing Cost
$63,874

Closing Costs
Deed/Transfer Tax - County
%
$3,450
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,366
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,816
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)
$3,373
Misc.
Total Loan Closing
$7,188

Residual
As Repaired Value (ARV)
$1,341,600
Sale Costs
%
$80,496
Property Taxes
%
$4,370
Property Insurance
%
$1,687
Interest Carry - Purchase Loan Funding
$32,198
Interest Carry - Rehab Loan Funding
$8,387
Net Exit Price
$1,214,462
Cash Investment
$186,430
Loan payoff
$805,004
Estimated Profit
$223,028
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.