246471

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
%
%
%
%

$199,722

Cash Investment

$239,743

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$822,740
Buyer's Premium
Purchase Closing Costs
$10,462
Loan Points
$17,278
Loan Closing Costs
$7,435
Total Acquisition Cost
$857,914
Initial Loan Funding
$658,192
Cash Required to Close
$199,722
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$199,722

Loan Terms
Initial Loan Funding
$658,192
Rehab Loan Funding
$205,700
Total Loan Commitment
$863,892
Points
$17,278
Loan Closing Costs
$7,435
Interest Carry
$43,554
Total Financing Cost
$68,267

Closing Costs
Deed/Transfer Tax - County
%
$3,702
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,759
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,462
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)
$3,620
Misc.
Total Loan Closing
$7,435

Residual
As Repaired Value (ARV)
$1,439,800
Sale Costs
%
$86,388
Property Taxes
%
$4,690
Property Insurance
%
$1,810
Interest Carry - Purchase Loan Funding
$34,555
Interest Carry - Rehab Loan Funding
$8,999
Net Exit Price
$1,303,358
Cash Investment
$199,722
Loan payoff
$863,892
Estimated Profit
$239,743
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.