250463

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
%
%
%
%

$155,519

Cash Investment

$186,510

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$645,690
Buyer's Premium
Purchase Closing Costs
$6,166
Loan Points
$13,559
Loan Closing Costs
$6,656
Total Acquisition Cost
$672,071
Initial Loan Funding
$516,552
Cash Required to Close
$155,519
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$155,519

Loan Terms
Initial Loan Funding
$516,552
Rehab Loan Funding
$161,400
Total Loan Commitment
$677,952
Points
$13,559
Loan Closing Costs
$6,656
Interest Carry
$34,180
Total Financing Cost
$54,395

Closing Costs
Deed/Transfer Tax - County
%
$646
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,520
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,166
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)
$2,841
Misc.
Total Loan Closing
$6,656

Residual
As Repaired Value (ARV)
$1,130,000
Sale Costs
%
$67,800
Property Taxes
%
$6,618
Property Insurance
%
$1,421
Interest Carry - Purchase Loan Funding
$27,119
Interest Carry - Rehab Loan Funding
$7,061
Net Exit Price
$1,019,981
Cash Investment
$155,519
Loan payoff
$677,952
Estimated Profit
$186,510
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.