246512

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
%
%
%
%

$157,963

Cash Investment

$187,354

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$646,470
Buyer's Premium
Purchase Closing Costs
$8,434
Loan Points
$13,576
Loan Closing Costs
$6,659
Total Acquisition Cost
$675,139
Initial Loan Funding
$517,176
Cash Required to Close
$157,963
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$157,963

Loan Terms
Initial Loan Funding
$517,176
Rehab Loan Funding
$161,600
Total Loan Commitment
$678,776
Points
$13,576
Loan Closing Costs
$6,659
Interest Carry
$34,222
Total Financing Cost
$54,457

Closing Costs
Deed/Transfer Tax - County
%
$2,909
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,525
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,434
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)
$2,844
Misc.
Total Loan Closing
$6,659

Residual
As Repaired Value (ARV)
$1,131,300
Sale Costs
%
$67,878
Property Taxes
%
$3,685
Property Insurance
%
$1,422
Interest Carry - Purchase Loan Funding
$27,152
Interest Carry - Rehab Loan Funding
$7,070
Net Exit Price
$1,024,093
Cash Investment
$157,963
Loan payoff
$678,776
Estimated Profit
$187,354
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.