254942

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
%
%
%
%

$163,331

Cash Investment

$182,074

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$646,480
Buyer's Premium
Purchase Closing Costs
$13,800
Loan Points
$13,576
Loan Closing Costs
$6,660
Total Acquisition Cost
$680,515
Initial Loan Funding
$517,184
Cash Required to Close
$163,331
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$163,331

Loan Terms
Initial Loan Funding
$517,184
Rehab Loan Funding
$161,600
Total Loan Commitment
$678,784
Points
$13,576
Loan Closing Costs
$6,660
Interest Carry
$34,222
Total Financing Cost
$54,457

Closing Costs
Deed/Transfer Tax - County
%
$8,275
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,525
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,800
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)
$2,845
Misc.
Total Loan Closing
$6,660

Residual
As Repaired Value (ARV)
$1,131,300
Sale Costs
%
$67,878
Property Taxes
%
$3,588
Property Insurance
%
$1,422
Interest Carry - Purchase Loan Funding
$27,152
Interest Carry - Rehab Loan Funding
$7,070
Net Exit Price
$1,024,190
Cash Investment
$163,331
Loan payoff
$678,784
Estimated Profit
$182,074
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.