246367

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
%
%
%
%

$170,615

Cash Investment

$203,221

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$699,870
Buyer's Premium
Purchase Closing Costs
$9,049
Loan Points
$14,698
Loan Closing Costs
$6,894
Total Acquisition Cost
$730,511
Initial Loan Funding
$559,896
Cash Required to Close
$170,615
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$170,615

Loan Terms
Initial Loan Funding
$559,896
Rehab Loan Funding
$175,000
Total Loan Commitment
$734,896
Points
$14,698
Loan Closing Costs
$6,894
Interest Carry
$37,051
Total Financing Cost
$58,643

Closing Costs
Deed/Transfer Tax - County
%
$3,149
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,899
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,049
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)
$3,079
Misc.
Total Loan Closing
$6,894

Residual
As Repaired Value (ARV)
$1,224,800
Sale Costs
%
$73,488
Property Taxes
%
$3,989
Property Insurance
%
$1,540
Interest Carry - Purchase Loan Funding
$29,395
Interest Carry - Rehab Loan Funding
$7,656
Net Exit Price
$1,108,732
Cash Investment
$170,615
Loan payoff
$734,896
Estimated Profit
$203,221
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.