248020

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
%
%
%
%

$184,057

Cash Investment

$220,077

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$756,610
Buyer's Premium
Purchase Closing Costs
$9,701
Loan Points
$15,890
Loan Closing Costs
$7,144
Total Acquisition Cost
$789,345
Initial Loan Funding
$605,288
Cash Required to Close
$184,057
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$184,057

Loan Terms
Initial Loan Funding
$605,288
Rehab Loan Funding
$189,200
Total Loan Commitment
$794,488
Points
$15,890
Loan Closing Costs
$7,144
Interest Carry
$40,055
Total Financing Cost
$63,089

Closing Costs
Deed/Transfer Tax - County
%
$3,405
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,296
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,701
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)
$3,329
Misc.
Total Loan Closing
$7,144

Residual
As Repaired Value (ARV)
$1,324,100
Sale Costs
%
$79,446
Property Taxes
%
$4,313
Property Insurance
%
$1,665
Interest Carry - Purchase Loan Funding
$31,778
Interest Carry - Rehab Loan Funding
$8,278
Net Exit Price
$1,198,622
Cash Investment
$184,057
Loan payoff
$794,488
Estimated Profit
$220,077
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.