302465

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
%
%
%
%

$164,408

Cash Investment

$187,120

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$663,860
Buyer's Premium
Purchase Closing Costs
$10,958
Loan Points
$13,942
Loan Closing Costs
$6,736
Total Acquisition Cost
$695,496
Initial Loan Funding
$531,088
Cash Required to Close
$164,408
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$164,408

Loan Terms
Initial Loan Funding
$531,088
Rehab Loan Funding
$166,000
Total Loan Commitment
$697,088
Points
$13,942
Loan Closing Costs
$6,736
Interest Carry
$35,145
Total Financing Cost
$55,822

Closing Costs
Deed/Transfer Tax - County
%
$5,311
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,647
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,958
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)
$2,921
Misc.
Total Loan Closing
$6,736

Residual
As Repaired Value (ARV)
$1,161,800
Sale Costs
%
$69,708
Property Taxes
%
$6,871
Property Insurance
%
$1,460
Interest Carry - Purchase Loan Funding
$27,882
Interest Carry - Rehab Loan Funding
$7,263
Net Exit Price
$1,048,616
Cash Investment
$164,408
Loan payoff
$697,088
Estimated Profit
$187,120
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.