247044

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
%
%
%
%

$167,146

Cash Investment

$198,931

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$685,230
Buyer's Premium
Purchase Closing Costs
$8,880
Loan Points
$14,390
Loan Closing Costs
$6,830
Total Acquisition Cost
$715,330
Initial Loan Funding
$548,184
Cash Required to Close
$167,146
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$167,146

Loan Terms
Initial Loan Funding
$548,184
Rehab Loan Funding
$171,300
Total Loan Commitment
$719,484
Points
$14,390
Loan Closing Costs
$6,830
Interest Carry
$36,274
Total Financing Cost
$57,494

Closing Costs
Deed/Transfer Tax - County
%
$3,084
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,797
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,880
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)
$3,015
Misc.
Total Loan Closing
$6,830

Residual
As Repaired Value (ARV)
$1,199,200
Sale Costs
%
$71,952
Property Taxes
%
$3,906
Property Insurance
%
$1,508
Interest Carry - Purchase Loan Funding
$28,780
Interest Carry - Rehab Loan Funding
$7,494
Net Exit Price
$1,085,561
Cash Investment
$167,146
Loan payoff
$719,484
Estimated Profit
$198,931
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.