249212

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
%
%
%
%

$155,605

Cash Investment

$187,451

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$648,840
Buyer's Premium
Purchase Closing Costs
$5,542
Loan Points
$13,625
Loan Closing Costs
$6,670
Total Acquisition Cost
$674,677
Initial Loan Funding
$519,072
Cash Required to Close
$155,605
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$155,605

Loan Terms
Initial Loan Funding
$519,072
Rehab Loan Funding
$162,200
Total Loan Commitment
$681,272
Points
$13,625
Loan Closing Costs
$6,670
Interest Carry
$34,348
Total Financing Cost
$54,643

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,542
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,542
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)
$2,855
Misc.
Total Loan Closing
$6,670

Residual
As Repaired Value (ARV)
$1,135,500
Sale Costs
%
$68,130
Property Taxes
%
$7,267
Property Insurance
%
$1,427
Interest Carry - Purchase Loan Funding
$27,251
Interest Carry - Rehab Loan Funding
$7,096
Net Exit Price
$1,024,328
Cash Investment
$155,605
Loan payoff
$681,272
Estimated Profit
$187,451
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.