302205

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
%
%
%
%

$176,139

Cash Investment

$199,728

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$706,780
Buyer's Premium
Purchase Closing Costs
$13,015
Loan Points
$14,842
Loan Closing Costs
$6,925
Total Acquisition Cost
$741,563
Initial Loan Funding
$565,424
Cash Required to Close
$176,139
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$176,139

Loan Terms
Initial Loan Funding
$565,424
Rehab Loan Funding
$176,700
Total Loan Commitment
$742,124
Points
$14,842
Loan Closing Costs
$6,925
Interest Carry
$37,415
Total Financing Cost
$59,183

Closing Costs
Deed/Transfer Tax - County
%
$7,068
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,947
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,015
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)
$3,110
Misc.
Total Loan Closing
$6,925

Residual
As Repaired Value (ARV)
$1,236,900
Sale Costs
%
$74,214
Property Taxes
%
$5,725
Property Insurance
%
$1,555
Interest Carry - Purchase Loan Funding
$29,685
Interest Carry - Rehab Loan Funding
$7,731
Net Exit Price
$1,117,991
Cash Investment
$176,139
Loan payoff
$742,124
Estimated Profit
$199,728
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.