302701

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
%
%
%
%

$169,431

Cash Investment

$175,276

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$650,030
Buyer's Premium
Purchase Closing Costs
$10,100
Loan Points
$13,650
Loan Closing Costs
$15,674
Total Acquisition Cost
$689,455
Initial Loan Funding
$520,024
Cash Required to Close
$169,431
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$169,431

Loan Terms
Initial Loan Funding
$520,024
Rehab Loan Funding
$162,500
Total Loan Commitment
$682,524
Points
$13,650
Loan Closing Costs
$15,674
Interest Carry
$34,411
Total Financing Cost
$63,735

Closing Costs
Deed/Transfer Tax - County
%
$4,550
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,550
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,100
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$3,798
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)
$8,060
Misc.
Total Loan Closing
$15,674

Residual
As Repaired Value (ARV)
$1,137,600
Sale Costs
%
$68,256
Property Taxes
%
$3,673
Property Insurance
%
$4,030
Interest Carry - Purchase Loan Funding
$27,301
Interest Carry - Rehab Loan Funding
$7,109
Net Exit Price
$1,027,231
Cash Investment
$169,431
Loan payoff
$682,524
Estimated Profit
$175,276
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.