247112

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
%
%
%
%

$183,414

Cash Investment

$219,241

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$753,900
Buyer's Premium
Purchase Closing Costs
$9,670
Loan Points
$15,832
Loan Closing Costs
$7,132
Total Acquisition Cost
$786,534
Initial Loan Funding
$603,120
Cash Required to Close
$183,414
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$183,414

Loan Terms
Initial Loan Funding
$603,120
Rehab Loan Funding
$188,500
Total Loan Commitment
$791,620
Points
$15,832
Loan Closing Costs
$7,132
Interest Carry
$39,911
Total Financing Cost
$62,875

Closing Costs
Deed/Transfer Tax - County
%
$3,393
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,277
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,670
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)
$3,317
Misc.
Total Loan Closing
$7,132

Residual
As Repaired Value (ARV)
$1,319,300
Sale Costs
%
$79,158
Property Taxes
%
$4,297
Property Insurance
%
$1,659
Interest Carry - Purchase Loan Funding
$31,664
Interest Carry - Rehab Loan Funding
$8,247
Net Exit Price
$1,194,276
Cash Investment
$183,414
Loan payoff
$791,620
Estimated Profit
$219,241
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.