252249

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
%
%
%
%

$153,267

Cash Investment

$183,627

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$636,040
Buyer's Premium
Purchase Closing Costs
$6,088
Loan Points
$13,357
Loan Closing Costs
$6,614
Total Acquisition Cost
$662,099
Initial Loan Funding
$508,832
Cash Required to Close
$153,267
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$153,267

Loan Terms
Initial Loan Funding
$508,832
Rehab Loan Funding
$159,000
Total Loan Commitment
$667,832
Points
$13,357
Loan Closing Costs
$6,614
Interest Carry
$33,670
Total Financing Cost
$53,640

Closing Costs
Deed/Transfer Tax - County
%
$636
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,452
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,088
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)
$2,799
Misc.
Total Loan Closing
$6,614

Residual
As Repaired Value (ARV)
$1,113,100
Sale Costs
%
$66,786
Property Taxes
%
$6,519
Property Insurance
%
$1,399
Interest Carry - Purchase Loan Funding
$26,714
Interest Carry - Rehab Loan Funding
$6,956
Net Exit Price
$1,004,725
Cash Investment
$153,267
Loan payoff
$667,832
Estimated Profit
$183,627
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.