250010

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
%
%
%
%

$180,736

Cash Investment

$217,807

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$745,110
Buyer's Premium
Purchase Closing Costs
$8,973
Loan Points
$15,648
Loan Closing Costs
$7,093
Total Acquisition Cost
$776,824
Initial Loan Funding
$596,088
Cash Required to Close
$180,736
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$180,736

Loan Terms
Initial Loan Funding
$596,088
Rehab Loan Funding
$186,300
Total Loan Commitment
$782,388
Points
$15,648
Loan Closing Costs
$7,093
Interest Carry
$39,445
Total Financing Cost
$62,186

Closing Costs
Deed/Transfer Tax - County
%
$2,757
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,216
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,973
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)
$3,278
Misc.
Total Loan Closing
$7,093

Residual
As Repaired Value (ARV)
$1,303,900
Sale Costs
%
$78,234
Property Taxes
%
$3,651
Property Insurance
%
$1,639
Interest Carry - Purchase Loan Funding
$31,295
Interest Carry - Rehab Loan Funding
$8,151
Net Exit Price
$1,180,930
Cash Investment
$180,736
Loan payoff
$782,388
Estimated Profit
$217,807
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.