246166

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
%
%
%
%

$195,384

Cash Investment

$234,365

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$804,430
Buyer's Premium
Purchase Closing Costs
$10,251
Loan Points
$16,893
Loan Closing Costs
$7,354
Total Acquisition Cost
$838,928
Initial Loan Funding
$643,544
Cash Required to Close
$195,384
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$195,384

Loan Terms
Initial Loan Funding
$643,544
Rehab Loan Funding
$201,100
Total Loan Commitment
$844,644
Points
$16,893
Loan Closing Costs
$7,354
Interest Carry
$42,584
Total Financing Cost
$66,832

Closing Costs
Deed/Transfer Tax - County
%
$3,620
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,631
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,251
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)
$3,539
Misc.
Total Loan Closing
$7,354

Residual
As Repaired Value (ARV)
$1,407,800
Sale Costs
%
$84,468
Property Taxes
%
$4,585
Property Insurance
%
$1,770
Interest Carry - Purchase Loan Funding
$33,786
Interest Carry - Rehab Loan Funding
$8,798
Net Exit Price
$1,274,393
Cash Investment
$195,384
Loan payoff
$844,644
Estimated Profit
$234,365
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.