246407

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
%
%
%
%

$153,292

Cash Investment

$181,469

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$626,750
Buyer's Premium
Purchase Closing Costs
$8,208
Loan Points
$13,162
Loan Closing Costs
$6,573
Total Acquisition Cost
$654,692
Initial Loan Funding
$501,400
Cash Required to Close
$153,292
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$153,292

Loan Terms
Initial Loan Funding
$501,400
Rehab Loan Funding
$156,700
Total Loan Commitment
$658,100
Points
$13,162
Loan Closing Costs
$6,573
Interest Carry
$33,179
Total Financing Cost
$52,914

Closing Costs
Deed/Transfer Tax - County
%
$2,820
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,387
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,208
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)
$2,758
Misc.
Total Loan Closing
$6,573

Residual
As Repaired Value (ARV)
$1,096,800
Sale Costs
%
$65,808
Property Taxes
%
$3,572
Property Insurance
%
$1,379
Interest Carry - Purchase Loan Funding
$26,324
Interest Carry - Rehab Loan Funding
$6,856
Net Exit Price
$992,862
Cash Investment
$153,292
Loan payoff
$658,100
Estimated Profit
$181,469
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.