247420

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
%
%
%
%

$156,831

Cash Investment

$185,999

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$641,690
Buyer's Premium
Purchase Closing Costs
$8,379
Loan Points
$13,475
Loan Closing Costs
$6,638
Total Acquisition Cost
$670,183
Initial Loan Funding
$513,352
Cash Required to Close
$156,831
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$156,831

Loan Terms
Initial Loan Funding
$513,352
Rehab Loan Funding
$160,400
Total Loan Commitment
$673,752
Points
$13,475
Loan Closing Costs
$6,638
Interest Carry
$33,968
Total Financing Cost
$54,082

Closing Costs
Deed/Transfer Tax - County
%
$2,888
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,492
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,379
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)
$2,823
Misc.
Total Loan Closing
$6,638

Residual
As Repaired Value (ARV)
$1,123,000
Sale Costs
%
$67,380
Property Taxes
%
$3,658
Property Insurance
%
$1,412
Interest Carry - Purchase Loan Funding
$26,951
Interest Carry - Rehab Loan Funding
$7,018
Net Exit Price
$1,016,582
Cash Investment
$156,831
Loan payoff
$673,752
Estimated Profit
$185,999
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.