246249

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
%
%
%
%

$185,654

Cash Investment

$222,165

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$763,360
Buyer's Premium
Purchase Closing Costs
$9,779
Loan Points
$16,030
Loan Closing Costs
$7,174
Total Acquisition Cost
$796,342
Initial Loan Funding
$610,688
Cash Required to Close
$185,654
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$185,654

Loan Terms
Initial Loan Funding
$610,688
Rehab Loan Funding
$190,800
Total Loan Commitment
$801,488
Points
$16,030
Loan Closing Costs
$7,174
Interest Carry
$40,409
Total Financing Cost
$63,612

Closing Costs
Deed/Transfer Tax - County
%
$3,435
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,344
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,779
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)
$3,359
Misc.
Total Loan Closing
$7,174

Residual
As Repaired Value (ARV)
$1,335,900
Sale Costs
%
$80,154
Property Taxes
%
$4,351
Property Insurance
%
$1,679
Interest Carry - Purchase Loan Funding
$32,061
Interest Carry - Rehab Loan Funding
$8,348
Net Exit Price
$1,209,307
Cash Investment
$185,654
Loan payoff
$801,488
Estimated Profit
$222,165
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.