247720

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
%
%
%
%

$162,006

Cash Investment

$192,430

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$663,530
Buyer's Premium
Purchase Closing Costs
$8,631
Loan Points
$13,934
Loan Closing Costs
$6,735
Total Acquisition Cost
$692,830
Initial Loan Funding
$530,824
Cash Required to Close
$162,006
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$162,006

Loan Terms
Initial Loan Funding
$530,824
Rehab Loan Funding
$165,900
Total Loan Commitment
$696,724
Points
$13,934
Loan Closing Costs
$6,735
Interest Carry
$35,126
Total Financing Cost
$55,795

Closing Costs
Deed/Transfer Tax - County
%
$2,986
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,645
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,631
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)
$2,920
Misc.
Total Loan Closing
$6,735

Residual
As Repaired Value (ARV)
$1,161,200
Sale Costs
%
$69,672
Property Taxes
%
$3,782
Property Insurance
%
$1,460
Interest Carry - Purchase Loan Funding
$27,868
Interest Carry - Rehab Loan Funding
$7,258
Net Exit Price
$1,051,160
Cash Investment
$162,006
Loan payoff
$696,724
Estimated Profit
$192,430
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.