302459

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
%
%
%
%

$172,878

Cash Investment

$193,326

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$685,410
Buyer's Premium
Purchase Closing Costs
$14,571
Loan Points
$14,395
Loan Closing Costs
$6,831
Total Acquisition Cost
$721,206
Initial Loan Funding
$548,328
Cash Required to Close
$172,878
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$172,878

Loan Terms
Initial Loan Funding
$548,328
Rehab Loan Funding
$171,400
Total Loan Commitment
$719,728
Points
$14,395
Loan Closing Costs
$6,831
Interest Carry
$36,286
Total Financing Cost
$57,511

Closing Costs
Deed/Transfer Tax - County
%
$8,773
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,798
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$14,571
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)
$3,016
Misc.
Total Loan Closing
$6,831

Residual
As Repaired Value (ARV)
$1,199,500
Sale Costs
%
$71,970
Property Taxes
%
$3,804
Property Insurance
%
$1,508
Interest Carry - Purchase Loan Funding
$28,787
Interest Carry - Rehab Loan Funding
$7,499
Net Exit Price
$1,085,932
Cash Investment
$172,878
Loan payoff
$719,728
Estimated Profit
$193,326
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.