302223

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
%
%
%
%

$163,470

Cash Investment

$193,179

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$671,130
Buyer's Premium
Purchase Closing Costs
$8,382
Loan Points
$14,094
Loan Closing Costs
$6,768
Total Acquisition Cost
$700,374
Initial Loan Funding
$536,904
Cash Required to Close
$163,470
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$163,470

Loan Terms
Initial Loan Funding
$536,904
Rehab Loan Funding
$167,800
Total Loan Commitment
$704,704
Points
$14,094
Loan Closing Costs
$6,768
Interest Carry
$35,529
Total Financing Cost
$56,391

Closing Costs
Deed/Transfer Tax - County
%
$2,685
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,698
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,382
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)
$2,953
Misc.
Total Loan Closing
$6,768

Residual
As Repaired Value (ARV)
$1,174,500
Sale Costs
%
$70,470
Property Taxes
%
$5,671
Property Insurance
%
$1,476
Interest Carry - Purchase Loan Funding
$28,187
Interest Carry - Rehab Loan Funding
$7,341
Net Exit Price
$1,061,354
Cash Investment
$163,470
Loan payoff
$704,704
Estimated Profit
$193,179
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.