302272

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
%
%
%
%

$178,271

Cash Investment

$218,549

Profit

123%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$741,580
Buyer's Premium
Purchase Closing Costs
$7,303
Loan Points
$15,573
Loan Closing Costs
$7,078
Total Acquisition Cost
$771,535
Initial Loan Funding
$593,264
Cash Required to Close
$178,271
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$178,271

Loan Terms
Initial Loan Funding
$593,264
Rehab Loan Funding
$185,400
Total Loan Commitment
$778,664
Points
$15,573
Loan Closing Costs
$7,078
Interest Carry
$39,258
Total Financing Cost
$61,909

Closing Costs
Deed/Transfer Tax - County
%
$1,112
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,191
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,303
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)
$3,263
Misc.
Total Loan Closing
$7,078

Residual
As Repaired Value (ARV)
$1,297,800
Sale Costs
%
$77,868
Property Taxes
%
$3,560
Property Insurance
%
$1,631
Interest Carry - Purchase Loan Funding
$31,146
Interest Carry - Rehab Loan Funding
$8,111
Net Exit Price
$1,175,483
Cash Investment
$178,271
Loan payoff
$778,664
Estimated Profit
$218,549
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.