250750

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
%
%
%
%

$162,645

Cash Investment

$196,388

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$679,130
Buyer's Premium
Purchase Closing Costs
$5,754
Loan Points
$14,262
Loan Closing Costs
$6,803
Total Acquisition Cost
$705,949
Initial Loan Funding
$543,304
Cash Required to Close
$162,645
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$162,645

Loan Terms
Initial Loan Funding
$543,304
Rehab Loan Funding
$169,800
Total Loan Commitment
$713,104
Points
$14,262
Loan Closing Costs
$6,803
Interest Carry
$35,952
Total Financing Cost
$57,017

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,754
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,754
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)
$2,988
Misc.
Total Loan Closing
$6,803

Residual
As Repaired Value (ARV)
$1,188,500
Sale Costs
%
$71,310
Property Taxes
%
$7,606
Property Insurance
%
$1,494
Interest Carry - Purchase Loan Funding
$28,523
Interest Carry - Rehab Loan Funding
$7,429
Net Exit Price
$1,072,137
Cash Investment
$162,645
Loan payoff
$713,104
Estimated Profit
$196,388
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.