302363

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
%
%
%
%

$154,347

Cash Investment

$182,135

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$632,540
Buyer's Premium
Purchase Closing Costs
$7,958
Loan Points
$13,283
Loan Closing Costs
$6,598
Total Acquisition Cost
$660,379
Initial Loan Funding
$506,032
Cash Required to Close
$154,347
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$154,347

Loan Terms
Initial Loan Funding
$506,032
Rehab Loan Funding
$158,100
Total Loan Commitment
$664,132
Points
$13,283
Loan Closing Costs
$6,598
Interest Carry
$33,484
Total Financing Cost
$53,364

Closing Costs
Deed/Transfer Tax - County
%
$2,530
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,428
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,958
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)
$2,783
Misc.
Total Loan Closing
$6,598

Residual
As Repaired Value (ARV)
$1,106,900
Sale Costs
%
$66,414
Property Taxes
%
$4,997
Property Insurance
%
$1,392
Interest Carry - Purchase Loan Funding
$26,567
Interest Carry - Rehab Loan Funding
$6,917
Net Exit Price
$1,000,614
Cash Investment
$154,347
Loan payoff
$664,132
Estimated Profit
$182,135
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.