247360

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
%
%
%
%

$167,842

Cash Investment

$199,800

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$688,170
Buyer's Premium
Purchase Closing Costs
$8,914
Loan Points
$14,451
Loan Closing Costs
$6,843
Total Acquisition Cost
$718,378
Initial Loan Funding
$550,536
Cash Required to Close
$167,842
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$167,842

Loan Terms
Initial Loan Funding
$550,536
Rehab Loan Funding
$172,000
Total Loan Commitment
$722,536
Points
$14,451
Loan Closing Costs
$6,843
Interest Carry
$36,428
Total Financing Cost
$57,722

Closing Costs
Deed/Transfer Tax - County
%
$3,097
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,817
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,914
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)
$3,028
Misc.
Total Loan Closing
$6,843

Residual
As Repaired Value (ARV)
$1,204,300
Sale Costs
%
$72,258
Property Taxes
%
$3,923
Property Insurance
%
$1,514
Interest Carry - Purchase Loan Funding
$28,903
Interest Carry - Rehab Loan Funding
$7,525
Net Exit Price
$1,090,177
Cash Investment
$167,842
Loan payoff
$722,536
Estimated Profit
$199,800
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.