247194

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
%
%
%
%

$165,265

Cash Investment

$196,582

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$677,290
Buyer's Premium
Purchase Closing Costs
$8,789
Loan Points
$14,223
Loan Closing Costs
$6,795
Total Acquisition Cost
$707,097
Initial Loan Funding
$541,832
Cash Required to Close
$165,265
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$165,265

Loan Terms
Initial Loan Funding
$541,832
Rehab Loan Funding
$169,300
Total Loan Commitment
$711,132
Points
$14,223
Loan Closing Costs
$6,795
Interest Carry
$35,853
Total Financing Cost
$56,871

Closing Costs
Deed/Transfer Tax - County
%
$3,048
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,741
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,789
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)
$2,980
Misc.
Total Loan Closing
$6,795

Residual
As Repaired Value (ARV)
$1,185,300
Sale Costs
%
$71,118
Property Taxes
%
$3,861
Property Insurance
%
$1,490
Interest Carry - Purchase Loan Funding
$28,446
Interest Carry - Rehab Loan Funding
$7,407
Net Exit Price
$1,072,978
Cash Investment
$165,265
Loan payoff
$711,132
Estimated Profit
$196,582
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.