251370

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
%
%
%
%

$156,242

Cash Investment

$188,251

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$651,580
Buyer's Premium
Purchase Closing Costs
$5,561
Loan Points
$13,683
Loan Closing Costs
$6,682
Total Acquisition Cost
$677,506
Initial Loan Funding
$521,264
Cash Required to Close
$156,242
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$156,242

Loan Terms
Initial Loan Funding
$521,264
Rehab Loan Funding
$162,900
Total Loan Commitment
$684,164
Points
$13,683
Loan Closing Costs
$6,682
Interest Carry
$34,493
Total Financing Cost
$54,858

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,561
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,561
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)
$2,867
Misc.
Total Loan Closing
$6,682

Residual
As Repaired Value (ARV)
$1,140,300
Sale Costs
%
$68,418
Property Taxes
%
$7,298
Property Insurance
%
$1,433
Interest Carry - Purchase Loan Funding
$27,366
Interest Carry - Rehab Loan Funding
$7,127
Net Exit Price
$1,028,658
Cash Investment
$156,242
Loan payoff
$684,164
Estimated Profit
$188,251
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.