247336

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
%
%
%
%

$183,786

Cash Investment

$219,749

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$755,470
Buyer's Premium
Purchase Closing Costs
$9,688
Loan Points
$15,866
Loan Closing Costs
$7,139
Total Acquisition Cost
$788,162
Initial Loan Funding
$604,376
Cash Required to Close
$183,786
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$183,786

Loan Terms
Initial Loan Funding
$604,376
Rehab Loan Funding
$188,900
Total Loan Commitment
$793,276
Points
$15,866
Loan Closing Costs
$7,139
Interest Carry
$39,994
Total Financing Cost
$62,999

Closing Costs
Deed/Transfer Tax - County
%
$3,400
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,288
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,688
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)
$3,324
Misc.
Total Loan Closing
$7,139

Residual
As Repaired Value (ARV)
$1,322,100
Sale Costs
%
$79,326
Property Taxes
%
$4,306
Property Insurance
%
$1,662
Interest Carry - Purchase Loan Funding
$31,730
Interest Carry - Rehab Loan Funding
$8,264
Net Exit Price
$1,196,812
Cash Investment
$183,786
Loan payoff
$793,276
Estimated Profit
$219,749
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.