247516

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
%
%
%
%

$156,600

Cash Investment

$185,580

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$640,710
Buyer's Premium
Purchase Closing Costs
$8,368
Loan Points
$13,455
Loan Closing Costs
$6,634
Total Acquisition Cost
$669,168
Initial Loan Funding
$512,568
Cash Required to Close
$156,600
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$156,600

Loan Terms
Initial Loan Funding
$512,568
Rehab Loan Funding
$160,200
Total Loan Commitment
$672,768
Points
$13,455
Loan Closing Costs
$6,634
Interest Carry
$33,919
Total Financing Cost
$54,008

Closing Costs
Deed/Transfer Tax - County
%
$2,883
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,485
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,368
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)
$2,819
Misc.
Total Loan Closing
$6,634

Residual
As Repaired Value (ARV)
$1,121,200
Sale Costs
%
$67,272
Property Taxes
%
$3,652
Property Insurance
%
$1,410
Interest Carry - Purchase Loan Funding
$26,910
Interest Carry - Rehab Loan Funding
$7,009
Net Exit Price
$1,014,948
Cash Investment
$156,600
Loan payoff
$672,768
Estimated Profit
$185,580
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.