301963

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
%
%
%
%

$149,581

Cash Investment

$183,617

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$622,920
Buyer's Premium
Purchase Closing Costs
$5,360
Loan Points
$13,081
Loan Closing Costs
$6,556
Total Acquisition Cost
$647,917
Initial Loan Funding
$498,336
Cash Required to Close
$149,581
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$149,581

Loan Terms
Initial Loan Funding
$498,336
Rehab Loan Funding
$155,700
Total Loan Commitment
$654,036
Points
$13,081
Loan Closing Costs
$6,556
Interest Carry
$32,975
Total Financing Cost
$52,611

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,360
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,360
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)
$2,741
Misc.
Total Loan Closing
$6,556

Residual
As Repaired Value (ARV)
$1,090,100
Sale Costs
%
$65,406
Property Taxes
%
$3,115
Property Insurance
%
$1,370
Interest Carry - Purchase Loan Funding
$26,163
Interest Carry - Rehab Loan Funding
$6,812
Net Exit Price
$987,234
Cash Investment
$149,581
Loan payoff
$654,036
Estimated Profit
$183,617
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.