252263

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
%
%
%
%

$153,159

Cash Investment

$184,228

Profit

120%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$638,310
Buyer's Premium
Purchase Closing Costs
$5,468
Loan Points
$13,405
Loan Closing Costs
$6,624
Total Acquisition Cost
$663,807
Initial Loan Funding
$510,648
Cash Required to Close
$153,159
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$153,159

Loan Terms
Initial Loan Funding
$510,648
Rehab Loan Funding
$159,600
Total Loan Commitment
$670,248
Points
$13,405
Loan Closing Costs
$6,624
Interest Carry
$33,792
Total Financing Cost
$53,820

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,468
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,468
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)
$2,809
Misc.
Total Loan Closing
$6,624

Residual
As Repaired Value (ARV)
$1,117,000
Sale Costs
%
$67,020
Property Taxes
%
$7,149
Property Insurance
%
$1,404
Interest Carry - Purchase Loan Funding
$26,809
Interest Carry - Rehab Loan Funding
$6,983
Net Exit Price
$1,007,635
Cash Investment
$153,159
Loan payoff
$670,248
Estimated Profit
$184,228
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.