247356

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
%
%
%
%

$161,941

Cash Investment

$192,359

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$663,260
Buyer's Premium
Purchase Closing Costs
$8,627
Loan Points
$13,928
Loan Closing Costs
$6,733
Total Acquisition Cost
$692,549
Initial Loan Funding
$530,608
Cash Required to Close
$161,941
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$161,941

Loan Terms
Initial Loan Funding
$530,608
Rehab Loan Funding
$165,800
Total Loan Commitment
$696,408
Points
$13,928
Loan Closing Costs
$6,733
Interest Carry
$35,111
Total Financing Cost
$55,772

Closing Costs
Deed/Transfer Tax - County
%
$2,985
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,643
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,627
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)
$2,918
Misc.
Total Loan Closing
$6,733

Residual
As Repaired Value (ARV)
$1,160,700
Sale Costs
%
$69,642
Property Taxes
%
$3,781
Property Insurance
%
$1,459
Interest Carry - Purchase Loan Funding
$27,857
Interest Carry - Rehab Loan Funding
$7,254
Net Exit Price
$1,050,708
Cash Investment
$161,941
Loan payoff
$696,408
Estimated Profit
$192,359
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.