247024

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
%
%
%
%

$184,328

Cash Investment

$220,500

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$757,760
Buyer's Premium
Purchase Closing Costs
$9,714
Loan Points
$15,912
Loan Closing Costs
$7,149
Total Acquisition Cost
$790,536
Initial Loan Funding
$606,208
Cash Required to Close
$184,328
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$184,328

Loan Terms
Initial Loan Funding
$606,208
Rehab Loan Funding
$189,400
Total Loan Commitment
$795,608
Points
$15,912
Loan Closing Costs
$7,149
Interest Carry
$40,112
Total Financing Cost
$63,173

Closing Costs
Deed/Transfer Tax - County
%
$3,410
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,304
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,714
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)
$3,334
Misc.
Total Loan Closing
$7,149

Residual
As Repaired Value (ARV)
$1,326,100
Sale Costs
%
$79,566
Property Taxes
%
$4,319
Property Insurance
%
$1,667
Interest Carry - Purchase Loan Funding
$31,826
Interest Carry - Rehab Loan Funding
$8,286
Net Exit Price
$1,200,436
Cash Investment
$184,328
Loan payoff
$795,608
Estimated Profit
$220,500
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.