247222

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
%
%
%
%

$181,931

Cash Investment

$217,469

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$747,640
Buyer's Premium
Purchase Closing Costs
$9,598
Loan Points
$15,700
Loan Closing Costs
$7,105
Total Acquisition Cost
$780,043
Initial Loan Funding
$598,112
Cash Required to Close
$181,931
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$181,931

Loan Terms
Initial Loan Funding
$598,112
Rehab Loan Funding
$186,900
Total Loan Commitment
$785,012
Points
$15,700
Loan Closing Costs
$7,105
Interest Carry
$39,578
Total Financing Cost
$62,383

Closing Costs
Deed/Transfer Tax - County
%
$3,364
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,233
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,598
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)
$3,290
Misc.
Total Loan Closing
$7,105

Residual
As Repaired Value (ARV)
$1,308,400
Sale Costs
%
$78,504
Property Taxes
%
$4,262
Property Insurance
%
$1,645
Interest Carry - Purchase Loan Funding
$31,401
Interest Carry - Rehab Loan Funding
$8,177
Net Exit Price
$1,184,412
Cash Investment
$181,931
Loan payoff
$785,012
Estimated Profit
$217,469
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.