246364

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
%
%
%
%

$186,745

Cash Investment

$223,432

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$767,960
Buyer's Premium
Purchase Closing Costs
$9,832
Loan Points
$16,127
Loan Closing Costs
$7,194
Total Acquisition Cost
$801,113
Initial Loan Funding
$614,368
Cash Required to Close
$186,745
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$186,745

Loan Terms
Initial Loan Funding
$614,368
Rehab Loan Funding
$192,000
Total Loan Commitment
$806,368
Points
$16,127
Loan Closing Costs
$7,194
Interest Carry
$40,654
Total Financing Cost
$63,976

Closing Costs
Deed/Transfer Tax - County
%
$3,456
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,376
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,832
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)
$3,379
Misc.
Total Loan Closing
$7,194

Residual
As Repaired Value (ARV)
$1,343,900
Sale Costs
%
$80,634
Property Taxes
%
$4,377
Property Insurance
%
$1,690
Interest Carry - Purchase Loan Funding
$32,254
Interest Carry - Rehab Loan Funding
$8,400
Net Exit Price
$1,216,545
Cash Investment
$186,745
Loan payoff
$806,368
Estimated Profit
$223,432
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.