247365

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
%
%
%
%

$156,105

Cash Investment

$184,989

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$638,620
Buyer's Premium
Purchase Closing Costs
$8,344
Loan Points
$13,412
Loan Closing Costs
$6,625
Total Acquisition Cost
$667,001
Initial Loan Funding
$510,896
Cash Required to Close
$156,105
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$156,105

Loan Terms
Initial Loan Funding
$510,896
Rehab Loan Funding
$159,700
Total Loan Commitment
$670,596
Points
$13,412
Loan Closing Costs
$6,625
Interest Carry
$33,809
Total Financing Cost
$53,846

Closing Costs
Deed/Transfer Tax - County
%
$2,874
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,470
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,344
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)
$2,810
Misc.
Total Loan Closing
$6,625

Residual
As Repaired Value (ARV)
$1,117,600
Sale Costs
%
$67,056
Property Taxes
%
$3,640
Property Insurance
%
$1,405
Interest Carry - Purchase Loan Funding
$26,822
Interest Carry - Rehab Loan Funding
$6,987
Net Exit Price
$1,011,690
Cash Investment
$156,105
Loan payoff
$670,596
Estimated Profit
$184,989
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.