248940

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
%
%
%
%

$147,783

Cash Investment

$177,467

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$615,180
Buyer's Premium
Purchase Closing Costs
$5,306
Loan Points
$12,919
Loan Closing Costs
$6,522
Total Acquisition Cost
$639,927
Initial Loan Funding
$492,144
Cash Required to Close
$147,783
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$147,783

Loan Terms
Initial Loan Funding
$492,144
Rehab Loan Funding
$153,800
Total Loan Commitment
$645,944
Points
$12,919
Loan Closing Costs
$6,522
Interest Carry
$32,566
Total Financing Cost
$52,007

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,306
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,306
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)
$2,707
Misc.
Total Loan Closing
$6,522

Residual
As Repaired Value (ARV)
$1,076,600
Sale Costs
%
$64,596
Property Taxes
%
$6,890
Property Insurance
%
$1,353
Interest Carry - Purchase Loan Funding
$25,838
Interest Carry - Rehab Loan Funding
$6,729
Net Exit Price
$971,194
Cash Investment
$147,783
Loan payoff
$645,944
Estimated Profit
$177,467
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.