251779

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
%
%
%
%

$152,472

Cash Investment

$182,530

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$632,630
Buyer's Premium
Purchase Closing Costs
$6,061
Loan Points
$13,286
Loan Closing Costs
$6,599
Total Acquisition Cost
$658,576
Initial Loan Funding
$506,104
Cash Required to Close
$152,472
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$152,472

Loan Terms
Initial Loan Funding
$506,104
Rehab Loan Funding
$158,200
Total Loan Commitment
$664,304
Points
$13,286
Loan Closing Costs
$6,599
Interest Carry
$33,492
Total Financing Cost
$53,376

Closing Costs
Deed/Transfer Tax - County
%
$633
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,428
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,061
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)
$2,784
Misc.
Total Loan Closing
$6,599

Residual
As Repaired Value (ARV)
$1,107,100
Sale Costs
%
$66,426
Property Taxes
%
$6,484
Property Insurance
%
$1,392
Interest Carry - Purchase Loan Funding
$26,570
Interest Carry - Rehab Loan Funding
$6,921
Net Exit Price
$999,306
Cash Investment
$152,472
Loan payoff
$664,304
Estimated Profit
$182,530
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.