302595

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
%
%
%
%

$169,858

Cash Investment

$176,372

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$646,920
Buyer's Premium
Purchase Closing Costs
$12,645
Loan Points
$13,585
Loan Closing Costs
$14,244
Total Acquisition Cost
$687,394
Initial Loan Funding
$517,536
Cash Required to Close
$169,858
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$169,858

Loan Terms
Initial Loan Funding
$517,536
Rehab Loan Funding
$161,700
Total Loan Commitment
$679,236
Points
$13,585
Loan Closing Costs
$14,244
Interest Carry
$34,245
Total Financing Cost
$62,074

Closing Costs
Deed/Transfer Tax - County
%
$7,116
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,528
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,645
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$7,583
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)
$2,846
Misc.
Total Loan Closing
$14,244

Residual
As Repaired Value (ARV)
$1,132,100
Sale Costs
%
$67,926
Property Taxes
%
$3,041
Property Insurance
%
$1,423
Interest Carry - Purchase Loan Funding
$27,171
Interest Carry - Rehab Loan Funding
$7,074
Net Exit Price
$1,025,465
Cash Investment
$169,858
Loan payoff
$679,236
Estimated Profit
$176,372
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.