246483

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
%
%
%
%

$173,365

Cash Investment

$206,659

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$711,480
Buyer's Premium
Purchase Closing Costs
$9,182
Loan Points
$14,942
Loan Closing Costs
$6,946
Total Acquisition Cost
$742,549
Initial Loan Funding
$569,184
Cash Required to Close
$173,365
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$173,365

Loan Terms
Initial Loan Funding
$569,184
Rehab Loan Funding
$177,900
Total Loan Commitment
$747,084
Points
$14,942
Loan Closing Costs
$6,946
Interest Carry
$37,665
Total Financing Cost
$59,552

Closing Costs
Deed/Transfer Tax - County
%
$3,202
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,980
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,182
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)
$3,131
Misc.
Total Loan Closing
$6,946

Residual
As Repaired Value (ARV)
$1,245,100
Sale Costs
%
$74,706
Property Taxes
%
$4,055
Property Insurance
%
$1,565
Interest Carry - Purchase Loan Funding
$29,882
Interest Carry - Rehab Loan Funding
$7,783
Net Exit Price
$1,127,108
Cash Investment
$173,365
Loan payoff
$747,084
Estimated Profit
$206,659
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.