246439

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
%
%
%
%

$165,928

Cash Investment

$197,414

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$680,090
Buyer's Premium
Purchase Closing Costs
$8,821
Loan Points
$14,281
Loan Closing Costs
$6,807
Total Acquisition Cost
$710,000
Initial Loan Funding
$544,072
Cash Required to Close
$165,928
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$165,928

Loan Terms
Initial Loan Funding
$544,072
Rehab Loan Funding
$170,000
Total Loan Commitment
$714,072
Points
$14,281
Loan Closing Costs
$6,807
Interest Carry
$36,001
Total Financing Cost
$57,090

Closing Costs
Deed/Transfer Tax - County
%
$3,060
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,761
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,821
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)
$2,992
Misc.
Total Loan Closing
$6,807

Residual
As Repaired Value (ARV)
$1,190,200
Sale Costs
%
$71,412
Property Taxes
%
$3,877
Property Insurance
%
$1,496
Interest Carry - Purchase Loan Funding
$28,564
Interest Carry - Rehab Loan Funding
$7,438
Net Exit Price
$1,077,414
Cash Investment
$165,928
Loan payoff
$714,072
Estimated Profit
$197,414
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.