246727

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
%
%
%
%

$175,977

Cash Investment

$209,996

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$722,510
Buyer's Premium
Purchase Closing Costs
$9,309
Loan Points
$15,172
Loan Closing Costs
$6,994
Total Acquisition Cost
$753,985
Initial Loan Funding
$578,008
Cash Required to Close
$175,977
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$175,977

Loan Terms
Initial Loan Funding
$578,008
Rehab Loan Funding
$180,600
Total Loan Commitment
$758,608
Points
$15,172
Loan Closing Costs
$6,994
Interest Carry
$38,247
Total Financing Cost
$60,413

Closing Costs
Deed/Transfer Tax - County
%
$3,251
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,058
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,309
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)
$3,179
Misc.
Total Loan Closing
$6,994

Residual
As Repaired Value (ARV)
$1,264,400
Sale Costs
%
$75,864
Property Taxes
%
$4,118
Property Insurance
%
$1,590
Interest Carry - Purchase Loan Funding
$30,345
Interest Carry - Rehab Loan Funding
$7,901
Net Exit Price
$1,144,582
Cash Investment
$175,977
Loan payoff
$758,608
Estimated Profit
$209,996
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.