247017

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
%
%
%
%

$167,696

Cash Investment

$199,543

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$687,550
Buyer's Premium
Purchase Closing Costs
$8,907
Loan Points
$14,439
Loan Closing Costs
$6,840
Total Acquisition Cost
$717,736
Initial Loan Funding
$550,040
Cash Required to Close
$167,696
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$167,696

Loan Terms
Initial Loan Funding
$550,040
Rehab Loan Funding
$171,900
Total Loan Commitment
$721,940
Points
$14,439
Loan Closing Costs
$6,840
Interest Carry
$36,398
Total Financing Cost
$57,677

Closing Costs
Deed/Transfer Tax - County
%
$3,094
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,813
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,907
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)
$3,025
Misc.
Total Loan Closing
$6,840

Residual
As Repaired Value (ARV)
$1,203,200
Sale Costs
%
$72,192
Property Taxes
%
$3,919
Property Insurance
%
$1,513
Interest Carry - Purchase Loan Funding
$28,877
Interest Carry - Rehab Loan Funding
$7,521
Net Exit Price
$1,089,179
Cash Investment
$167,696
Loan payoff
$721,940
Estimated Profit
$199,543
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.