302280

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
%
%
%
%

$188,514

Cash Investment

$214,425

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$757,830
Buyer's Premium
Purchase Closing Costs
$13,883
Loan Points
$15,915
Loan Closing Costs
$7,149
Total Acquisition Cost
$794,778
Initial Loan Funding
$606,264
Cash Required to Close
$188,514
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$188,514

Loan Terms
Initial Loan Funding
$606,264
Rehab Loan Funding
$189,500
Total Loan Commitment
$795,764
Points
$15,915
Loan Closing Costs
$7,149
Interest Carry
$40,119
Total Financing Cost
$63,184

Closing Costs
Deed/Transfer Tax - County
%
$7,578
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,305
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,883
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)
$3,334
Misc.
Total Loan Closing
$7,149

Residual
As Repaired Value (ARV)
$1,326,200
Sale Costs
%
$79,572
Property Taxes
%
$6,138
Property Insurance
%
$1,667
Interest Carry - Purchase Loan Funding
$31,829
Interest Carry - Rehab Loan Funding
$8,291
Net Exit Price
$1,198,703
Cash Investment
$188,514
Loan payoff
$795,764
Estimated Profit
$214,425
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.