247544

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
%
%
%
%

$162,486

Cash Investment

$192,992

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$665,560
Buyer's Premium
Purchase Closing Costs
$8,654
Loan Points
$13,977
Loan Closing Costs
$6,743
Total Acquisition Cost
$694,934
Initial Loan Funding
$532,448
Cash Required to Close
$162,486
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$162,486

Loan Terms
Initial Loan Funding
$532,448
Rehab Loan Funding
$166,400
Total Loan Commitment
$698,848
Points
$13,977
Loan Closing Costs
$6,743
Interest Carry
$35,234
Total Financing Cost
$55,954

Closing Costs
Deed/Transfer Tax - County
%
$2,995
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,659
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,654
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)
$2,928
Misc.
Total Loan Closing
$6,743

Residual
As Repaired Value (ARV)
$1,164,700
Sale Costs
%
$69,882
Property Taxes
%
$3,794
Property Insurance
%
$1,464
Interest Carry - Purchase Loan Funding
$27,954
Interest Carry - Rehab Loan Funding
$7,280
Net Exit Price
$1,054,327
Cash Investment
$162,486
Loan payoff
$698,848
Estimated Profit
$192,992
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.