247944

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
%
%
%
%

$159,821

Cash Investment

$189,623

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$654,310
Buyer's Premium
Purchase Closing Costs
$8,525
Loan Points
$13,741
Loan Closing Costs
$6,694
Total Acquisition Cost
$683,269
Initial Loan Funding
$523,448
Cash Required to Close
$159,821
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$159,821

Loan Terms
Initial Loan Funding
$523,448
Rehab Loan Funding
$163,600
Total Loan Commitment
$687,048
Points
$13,741
Loan Closing Costs
$6,694
Interest Carry
$34,639
Total Financing Cost
$55,073

Closing Costs
Deed/Transfer Tax - County
%
$2,944
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,580
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,525
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)
$2,879
Misc.
Total Loan Closing
$6,694

Residual
As Repaired Value (ARV)
$1,145,000
Sale Costs
%
$68,700
Property Taxes
%
$3,730
Property Insurance
%
$1,439
Interest Carry - Purchase Loan Funding
$27,481
Interest Carry - Rehab Loan Funding
$7,158
Net Exit Price
$1,036,492
Cash Investment
$159,821
Loan payoff
$687,048
Estimated Profit
$189,623
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.