252380

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
%
%
%
%

$184,578

Cash Investment

$222,756

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$761,390
Buyer's Premium
Purchase Closing Costs
$9,147
Loan Points
$15,988
Loan Closing Costs
$7,165
Total Acquisition Cost
$793,690
Initial Loan Funding
$609,112
Cash Required to Close
$184,578
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$184,578

Loan Terms
Initial Loan Funding
$609,112
Rehab Loan Funding
$190,300
Total Loan Commitment
$799,412
Points
$15,988
Loan Closing Costs
$7,165
Interest Carry
$40,304
Total Financing Cost
$63,457

Closing Costs
Deed/Transfer Tax - County
%
$2,817
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,330
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,147
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)
$3,350
Misc.
Total Loan Closing
$7,165

Residual
As Repaired Value (ARV)
$1,332,400
Sale Costs
%
$79,944
Property Taxes
%
$3,731
Property Insurance
%
$1,675
Interest Carry - Purchase Loan Funding
$31,978
Interest Carry - Rehab Loan Funding
$8,326
Net Exit Price
$1,206,746
Cash Investment
$184,578
Loan payoff
$799,412
Estimated Profit
$222,756
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.