250383

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
%
%
%
%

$169,377

Cash Investment

$204,038

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$705,060
Buyer's Premium
Purchase Closing Costs
$6,640
Loan Points
$14,807
Loan Closing Costs
$6,917
Total Acquisition Cost
$733,425
Initial Loan Funding
$564,048
Cash Required to Close
$169,377
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$169,377

Loan Terms
Initial Loan Funding
$564,048
Rehab Loan Funding
$176,300
Total Loan Commitment
$740,348
Points
$14,807
Loan Closing Costs
$6,917
Interest Carry
$37,326
Total Financing Cost
$59,050

Closing Costs
Deed/Transfer Tax - County
%
$705
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,935
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,640
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)
$3,102
Misc.
Total Loan Closing
$6,917

Residual
As Repaired Value (ARV)
$1,233,900
Sale Costs
%
$74,034
Property Taxes
%
$7,227
Property Insurance
%
$1,551
Interest Carry - Purchase Loan Funding
$29,613
Interest Carry - Rehab Loan Funding
$7,713
Net Exit Price
$1,113,762
Cash Investment
$169,377
Loan payoff
$740,348
Estimated Profit
$204,038
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.