254935

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
%
%
%
%

$155,344

Cash Investment

$172,621

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$613,900
Buyer's Premium
Purchase Closing Costs
$13,155
Loan Points
$12,892
Loan Closing Costs
$6,516
Total Acquisition Cost
$646,464
Initial Loan Funding
$491,120
Cash Required to Close
$155,344
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$155,344

Loan Terms
Initial Loan Funding
$491,120
Rehab Loan Funding
$153,500
Total Loan Commitment
$644,620
Points
$12,892
Loan Closing Costs
$6,516
Interest Carry
$32,499
Total Financing Cost
$51,908

Closing Costs
Deed/Transfer Tax - County
%
$7,858
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,297
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,155
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)
$2,701
Misc.
Total Loan Closing
$6,516

Residual
As Repaired Value (ARV)
$1,074,300
Sale Costs
%
$64,458
Property Taxes
%
$3,407
Property Insurance
%
$1,351
Interest Carry - Purchase Loan Funding
$25,784
Interest Carry - Rehab Loan Funding
$6,716
Net Exit Price
$972,585
Cash Investment
$155,344
Loan payoff
$644,620
Estimated Profit
$172,621
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.