302670

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
%
%
%
%

$151,155

Cash Investment

$183,758

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$626,720
Buyer's Premium
Purchase Closing Costs
$6,076
Loan Points
$13,162
Loan Closing Costs
$6,573
Total Acquisition Cost
$652,531
Initial Loan Funding
$501,376
Cash Required to Close
$151,155
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$151,155

Loan Terms
Initial Loan Funding
$501,376
Rehab Loan Funding
$156,700
Total Loan Commitment
$658,076
Points
$13,162
Loan Closing Costs
$6,573
Interest Carry
$33,178
Total Financing Cost
$52,912

Closing Costs
Deed/Transfer Tax - County
%
$689
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,387
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,076
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)
$2,758
Misc.
Total Loan Closing
$6,573

Residual
As Repaired Value (ARV)
$1,096,800
Sale Costs
%
$65,808
Property Taxes
%
$3,447
Property Insurance
%
$1,379
Interest Carry - Purchase Loan Funding
$26,322
Interest Carry - Rehab Loan Funding
$6,856
Net Exit Price
$992,988
Cash Investment
$151,155
Loan payoff
$658,076
Estimated Profit
$183,758
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.