246658

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
%
%
%
%

$168,653

Cash Investment

$200,783

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$691,590
Buyer's Premium
Purchase Closing Costs
$8,953
Loan Points
$14,523
Loan Closing Costs
$6,858
Total Acquisition Cost
$721,925
Initial Loan Funding
$553,272
Cash Required to Close
$168,653
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$168,653

Loan Terms
Initial Loan Funding
$553,272
Rehab Loan Funding
$172,900
Total Loan Commitment
$726,172
Points
$14,523
Loan Closing Costs
$6,858
Interest Carry
$36,611
Total Financing Cost
$57,993

Closing Costs
Deed/Transfer Tax - County
%
$3,112
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,841
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,953
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)
$3,043
Misc.
Total Loan Closing
$6,858

Residual
As Repaired Value (ARV)
$1,210,300
Sale Costs
%
$72,618
Property Taxes
%
$3,942
Property Insurance
%
$1,521
Interest Carry - Purchase Loan Funding
$29,047
Interest Carry - Rehab Loan Funding
$7,564
Net Exit Price
$1,095,607
Cash Investment
$168,653
Loan payoff
$726,172
Estimated Profit
$200,783
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.