247941

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
%
%
%
%

$161,592

Cash Investment

$191,930

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$661,790
Buyer's Premium
Purchase Closing Costs
$8,611
Loan Points
$13,897
Loan Closing Costs
$6,727
Total Acquisition Cost
$691,024
Initial Loan Funding
$529,432
Cash Required to Close
$161,592
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$161,592

Loan Terms
Initial Loan Funding
$529,432
Rehab Loan Funding
$165,400
Total Loan Commitment
$694,832
Points
$13,897
Loan Closing Costs
$6,727
Interest Carry
$35,031
Total Financing Cost
$55,655

Closing Costs
Deed/Transfer Tax - County
%
$2,978
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,633
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,611
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)
$2,912
Misc.
Total Loan Closing
$6,727

Residual
As Repaired Value (ARV)
$1,158,100
Sale Costs
%
$69,486
Property Taxes
%
$3,772
Property Insurance
%
$1,456
Interest Carry - Purchase Loan Funding
$27,795
Interest Carry - Rehab Loan Funding
$7,236
Net Exit Price
$1,048,354
Cash Investment
$161,592
Loan payoff
$694,832
Estimated Profit
$191,930
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.