246655

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
%
%
%
%

$187,418

Cash Investment

$224,315

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$770,800
Buyer's Premium
Purchase Closing Costs
$9,864
Loan Points
$16,187
Loan Closing Costs
$7,207
Total Acquisition Cost
$804,058
Initial Loan Funding
$616,640
Cash Required to Close
$187,418
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$187,418

Loan Terms
Initial Loan Funding
$616,640
Rehab Loan Funding
$192,700
Total Loan Commitment
$809,340
Points
$16,187
Loan Closing Costs
$7,207
Interest Carry
$40,804
Total Financing Cost
$64,198

Closing Costs
Deed/Transfer Tax - County
%
$3,469
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,396
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,864
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)
$3,392
Misc.
Total Loan Closing
$7,207

Residual
As Repaired Value (ARV)
$1,348,900
Sale Costs
%
$80,934
Property Taxes
%
$4,394
Property Insurance
%
$1,696
Interest Carry - Purchase Loan Funding
$32,374
Interest Carry - Rehab Loan Funding
$8,431
Net Exit Price
$1,221,072
Cash Investment
$187,418
Loan payoff
$809,340
Estimated Profit
$224,315
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.