246781

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
%
%
%
%

$161,629

Cash Investment

$191,944

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$661,940
Buyer's Premium
Purchase Closing Costs
$8,612
Loan Points
$13,901
Loan Closing Costs
$6,728
Total Acquisition Cost
$691,181
Initial Loan Funding
$529,552
Cash Required to Close
$161,629
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$161,629

Loan Terms
Initial Loan Funding
$529,552
Rehab Loan Funding
$165,500
Total Loan Commitment
$695,052
Points
$13,901
Loan Closing Costs
$6,728
Interest Carry
$35,042
Total Financing Cost
$55,671

Closing Costs
Deed/Transfer Tax - County
%
$2,979
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,634
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,612
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)
$2,913
Misc.
Total Loan Closing
$6,728

Residual
As Repaired Value (ARV)
$1,158,400
Sale Costs
%
$69,504
Property Taxes
%
$3,773
Property Insurance
%
$1,456
Interest Carry - Purchase Loan Funding
$27,801
Interest Carry - Rehab Loan Funding
$7,241
Net Exit Price
$1,048,625
Cash Investment
$161,629
Loan payoff
$695,052
Estimated Profit
$191,944
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.