246130

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
%
%
%
%

$174,421

Cash Investment

$207,996

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$715,940
Buyer's Premium
Purchase Closing Costs
$9,233
Loan Points
$15,035
Loan Closing Costs
$6,965
Total Acquisition Cost
$747,173
Initial Loan Funding
$572,752
Cash Required to Close
$174,421
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$174,421

Loan Terms
Initial Loan Funding
$572,752
Rehab Loan Funding
$179,000
Total Loan Commitment
$751,752
Points
$15,035
Loan Closing Costs
$6,965
Interest Carry
$37,901
Total Financing Cost
$59,901

Closing Costs
Deed/Transfer Tax - County
%
$3,222
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,012
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,233
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)
$3,150
Misc.
Total Loan Closing
$6,965

Residual
As Repaired Value (ARV)
$1,252,900
Sale Costs
%
$75,174
Property Taxes
%
$4,081
Property Insurance
%
$1,575
Interest Carry - Purchase Loan Funding
$30,069
Interest Carry - Rehab Loan Funding
$7,831
Net Exit Price
$1,134,169
Cash Investment
$174,421
Loan payoff
$751,752
Estimated Profit
$207,996
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.