248330

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
%
%
%
%

$186,824

Cash Investment

$227,156

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$783,170
Buyer's Premium
Purchase Closing Costs
$6,482
Loan Points
$16,447
Loan Closing Costs
$7,261
Total Acquisition Cost
$813,360
Initial Loan Funding
$626,536
Cash Required to Close
$186,824
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$186,824

Loan Terms
Initial Loan Funding
$626,536
Rehab Loan Funding
$195,800
Total Loan Commitment
$822,336
Points
$16,447
Loan Closing Costs
$7,261
Interest Carry
$41,459
Total Financing Cost
$65,167

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,482
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,482
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)
$3,446
Misc.
Total Loan Closing
$7,261

Residual
As Repaired Value (ARV)
$1,370,500
Sale Costs
%
$82,230
Property Taxes
%
$8,772
Property Insurance
%
$1,723
Interest Carry - Purchase Loan Funding
$32,893
Interest Carry - Rehab Loan Funding
$8,566
Net Exit Price
$1,236,316
Cash Investment
$186,824
Loan payoff
$822,336
Estimated Profit
$227,156
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.