246709

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
%
%
%
%

$173,608

Cash Investment

$207,024

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$712,510
Buyer's Premium
Purchase Closing Costs
$9,194
Loan Points
$14,962
Loan Closing Costs
$6,950
Total Acquisition Cost
$743,616
Initial Loan Funding
$570,008
Cash Required to Close
$173,608
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$173,608

Loan Terms
Initial Loan Funding
$570,008
Rehab Loan Funding
$178,100
Total Loan Commitment
$748,108
Points
$14,962
Loan Closing Costs
$6,950
Interest Carry
$37,717
Total Financing Cost
$59,629

Closing Costs
Deed/Transfer Tax - County
%
$3,206
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,988
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,194
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)
$3,135
Misc.
Total Loan Closing
$6,950

Residual
As Repaired Value (ARV)
$1,246,900
Sale Costs
%
$74,814
Property Taxes
%
$4,061
Property Insurance
%
$1,568
Interest Carry - Purchase Loan Funding
$29,925
Interest Carry - Rehab Loan Funding
$7,792
Net Exit Price
$1,128,740
Cash Investment
$173,608
Loan payoff
$748,108
Estimated Profit
$207,024
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.