250873

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
%
%
%
%

$155,063

Cash Investment

$185,864

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$643,740
Buyer's Premium
Purchase Closing Costs
$6,150
Loan Points
$13,518
Loan Closing Costs
$6,647
Total Acquisition Cost
$670,055
Initial Loan Funding
$514,992
Cash Required to Close
$155,063
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$155,063

Loan Terms
Initial Loan Funding
$514,992
Rehab Loan Funding
$160,900
Total Loan Commitment
$675,892
Points
$13,518
Loan Closing Costs
$6,647
Interest Carry
$34,076
Total Financing Cost
$54,242

Closing Costs
Deed/Transfer Tax - County
%
$644
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,506
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,150
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)
$2,832
Misc.
Total Loan Closing
$6,647

Residual
As Repaired Value (ARV)
$1,126,500
Sale Costs
%
$67,590
Property Taxes
%
$6,598
Property Insurance
%
$1,416
Interest Carry - Purchase Loan Funding
$27,037
Interest Carry - Rehab Loan Funding
$7,039
Net Exit Price
$1,016,819
Cash Investment
$155,063
Loan payoff
$675,892
Estimated Profit
$185,864
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.