247020

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
%
%
%
%

$174,054

Cash Investment

$207,560

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$714,390
Buyer's Premium
Purchase Closing Costs
$9,215
Loan Points
$15,002
Loan Closing Costs
$6,958
Total Acquisition Cost
$745,566
Initial Loan Funding
$571,512
Cash Required to Close
$174,054
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$174,054

Loan Terms
Initial Loan Funding
$571,512
Rehab Loan Funding
$178,600
Total Loan Commitment
$750,112
Points
$15,002
Loan Closing Costs
$6,958
Interest Carry
$37,818
Total Financing Cost
$59,779

Closing Costs
Deed/Transfer Tax - County
%
$3,215
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,001
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,215
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)
$3,143
Misc.
Total Loan Closing
$6,958

Residual
As Repaired Value (ARV)
$1,250,200
Sale Costs
%
$75,012
Property Taxes
%
$4,072
Property Insurance
%
$1,572
Interest Carry - Purchase Loan Funding
$30,004
Interest Carry - Rehab Loan Funding
$7,814
Net Exit Price
$1,131,726
Cash Investment
$174,054
Loan payoff
$750,112
Estimated Profit
$207,560
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.