247392

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
%
%
%
%

$187,588

Cash Investment

$224,545

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$771,520
Buyer's Premium
Purchase Closing Costs
$9,872
Loan Points
$16,202
Loan Closing Costs
$7,210
Total Acquisition Cost
$804,804
Initial Loan Funding
$617,216
Cash Required to Close
$187,588
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$187,588

Loan Terms
Initial Loan Funding
$617,216
Rehab Loan Funding
$192,900
Total Loan Commitment
$810,116
Points
$16,202
Loan Closing Costs
$7,210
Interest Carry
$40,843
Total Financing Cost
$64,255

Closing Costs
Deed/Transfer Tax - County
%
$3,472
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,401
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,872
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)
$3,395
Misc.
Total Loan Closing
$7,210

Residual
As Repaired Value (ARV)
$1,350,200
Sale Costs
%
$81,012
Property Taxes
%
$4,398
Property Insurance
%
$1,697
Interest Carry - Purchase Loan Funding
$32,404
Interest Carry - Rehab Loan Funding
$8,439
Net Exit Price
$1,222,250
Cash Investment
$187,588
Loan payoff
$810,116
Estimated Profit
$224,545
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.