246472

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
%
%
%
%

$190,420

Cash Investment

$228,073

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$783,470
Buyer's Premium
Purchase Closing Costs
$10,010
Loan Points
$16,454
Loan Closing Costs
$7,262
Total Acquisition Cost
$817,196
Initial Loan Funding
$626,776
Cash Required to Close
$190,420
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$190,420

Loan Terms
Initial Loan Funding
$626,776
Rehab Loan Funding
$195,900
Total Loan Commitment
$822,676
Points
$16,454
Loan Closing Costs
$7,262
Interest Carry
$41,476
Total Financing Cost
$65,192

Closing Costs
Deed/Transfer Tax - County
%
$3,526
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,484
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,010
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)
$3,447
Misc.
Total Loan Closing
$7,262

Residual
As Repaired Value (ARV)
$1,371,100
Sale Costs
%
$82,266
Property Taxes
%
$4,466
Property Insurance
%
$1,724
Interest Carry - Purchase Loan Funding
$32,906
Interest Carry - Rehab Loan Funding
$8,571
Net Exit Price
$1,241,168
Cash Investment
$190,420
Loan payoff
$822,676
Estimated Profit
$228,073
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.