301894

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
%
%
%
%

$146,187

Cash Investment

$177,591

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$608,310
Buyer's Premium
Purchase Closing Costs
$5,258
Loan Points
$12,775
Loan Closing Costs
$6,492
Total Acquisition Cost
$632,835
Initial Loan Funding
$486,648
Cash Required to Close
$146,187
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$146,187

Loan Terms
Initial Loan Funding
$486,648
Rehab Loan Funding
$152,100
Total Loan Commitment
$638,748
Points
$12,775
Loan Closing Costs
$6,492
Interest Carry
$32,203
Total Financing Cost
$51,470

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,258
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,258
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)
$2,677
Misc.
Total Loan Closing
$6,492

Residual
As Repaired Value (ARV)
$1,064,500
Sale Costs
%
$63,870
Property Taxes
%
$4,562
Property Insurance
%
$1,338
Interest Carry - Purchase Loan Funding
$25,549
Interest Carry - Rehab Loan Funding
$6,654
Net Exit Price
$962,526
Cash Investment
$146,187
Loan payoff
$638,748
Estimated Profit
$177,591
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.