247108

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
%
%
%
%

$163,533

Cash Investment

$194,373

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$669,980
Buyer's Premium
Purchase Closing Costs
$8,705
Loan Points
$14,070
Loan Closing Costs
$6,763
Total Acquisition Cost
$699,517
Initial Loan Funding
$535,984
Cash Required to Close
$163,533
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$163,533

Loan Terms
Initial Loan Funding
$535,984
Rehab Loan Funding
$167,500
Total Loan Commitment
$703,484
Points
$14,070
Loan Closing Costs
$6,763
Interest Carry
$35,467
Total Financing Cost
$56,300

Closing Costs
Deed/Transfer Tax - County
%
$3,015
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,690
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,705
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)
$2,948
Misc.
Total Loan Closing
$6,763

Residual
As Repaired Value (ARV)
$1,172,500
Sale Costs
%
$70,350
Property Taxes
%
$3,819
Property Insurance
%
$1,474
Interest Carry - Purchase Loan Funding
$28,139
Interest Carry - Rehab Loan Funding
$7,328
Net Exit Price
$1,061,390
Cash Investment
$163,533
Loan payoff
$703,484
Estimated Profit
$194,373
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.