248072

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
%
%
%
%

$195,768

Cash Investment

$234,818

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$806,050
Buyer's Premium
Purchase Closing Costs
$10,270
Loan Points
$16,927
Loan Closing Costs
$7,362
Total Acquisition Cost
$840,608
Initial Loan Funding
$644,840
Cash Required to Close
$195,768
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$195,768

Loan Terms
Initial Loan Funding
$644,840
Rehab Loan Funding
$201,500
Total Loan Commitment
$846,340
Points
$16,927
Loan Closing Costs
$7,362
Interest Carry
$42,670
Total Financing Cost
$66,958

Closing Costs
Deed/Transfer Tax - County
%
$3,627
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,642
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,270
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)
$3,547
Misc.
Total Loan Closing
$7,362

Residual
As Repaired Value (ARV)
$1,410,600
Sale Costs
%
$84,636
Property Taxes
%
$4,594
Property Insurance
%
$1,773
Interest Carry - Purchase Loan Funding
$33,854
Interest Carry - Rehab Loan Funding
$8,816
Net Exit Price
$1,276,926
Cash Investment
$195,768
Loan payoff
$846,340
Estimated Profit
$234,818
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.