246431

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
%
%
%
%

$192,817

Cash Investment

$231,103

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$793,590
Buyer's Premium
Purchase Closing Costs
$10,126
Loan Points
$16,665
Loan Closing Costs
$7,307
Total Acquisition Cost
$827,689
Initial Loan Funding
$634,872
Cash Required to Close
$192,817
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$192,817

Loan Terms
Initial Loan Funding
$634,872
Rehab Loan Funding
$198,400
Total Loan Commitment
$833,272
Points
$16,665
Loan Closing Costs
$7,307
Interest Carry
$42,011
Total Financing Cost
$65,983

Closing Costs
Deed/Transfer Tax - County
%
$3,571
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,555
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,126
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)
$3,492
Misc.
Total Loan Closing
$7,307

Residual
As Repaired Value (ARV)
$1,388,800
Sale Costs
%
$83,328
Property Taxes
%
$4,523
Property Insurance
%
$1,746
Interest Carry - Purchase Loan Funding
$33,331
Interest Carry - Rehab Loan Funding
$8,680
Net Exit Price
$1,257,192
Cash Investment
$192,817
Loan payoff
$833,272
Estimated Profit
$231,103
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.