246217

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
%
%
%
%

$168,084

Cash Investment

$200,069

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$689,190
Buyer's Premium
Purchase Closing Costs
$8,926
Loan Points
$14,473
Loan Closing Costs
$6,847
Total Acquisition Cost
$719,436
Initial Loan Funding
$551,352
Cash Required to Close
$168,084
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$168,084

Loan Terms
Initial Loan Funding
$551,352
Rehab Loan Funding
$172,300
Total Loan Commitment
$723,652
Points
$14,473
Loan Closing Costs
$6,847
Interest Carry
$36,484
Total Financing Cost
$57,805

Closing Costs
Deed/Transfer Tax - County
%
$3,101
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,824
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,926
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)
$3,032
Misc.
Total Loan Closing
$6,847

Residual
As Repaired Value (ARV)
$1,206,100
Sale Costs
%
$72,366
Property Taxes
%
$3,928
Property Insurance
%
$1,516
Interest Carry - Purchase Loan Funding
$28,946
Interest Carry - Rehab Loan Funding
$7,538
Net Exit Price
$1,091,805
Cash Investment
$168,084
Loan payoff
$723,652
Estimated Profit
$200,069
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.