246375

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
%
%
%
%

$162,597

Cash Investment

$193,223

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$666,030
Buyer's Premium
Purchase Closing Costs
$8,659
Loan Points
$13,986
Loan Closing Costs
$6,746
Total Acquisition Cost
$695,421
Initial Loan Funding
$532,824
Cash Required to Close
$162,597
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$162,597

Loan Terms
Initial Loan Funding
$532,824
Rehab Loan Funding
$166,500
Total Loan Commitment
$699,324
Points
$13,986
Loan Closing Costs
$6,746
Interest Carry
$35,258
Total Financing Cost
$55,990

Closing Costs
Deed/Transfer Tax - County
%
$2,997
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,662
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,659
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)
$2,931
Misc.
Total Loan Closing
$6,746

Residual
As Repaired Value (ARV)
$1,165,600
Sale Costs
%
$69,936
Property Taxes
%
$3,796
Property Insurance
%
$1,465
Interest Carry - Purchase Loan Funding
$27,973
Interest Carry - Rehab Loan Funding
$7,284
Net Exit Price
$1,055,145
Cash Investment
$162,597
Loan payoff
$699,324
Estimated Profit
$193,223
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.