302965

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
%
%
%
%

$162,663

Cash Investment

$201,524

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$679,210
Buyer's Premium
Purchase Closing Costs
$5,754
Loan Points
$14,263
Loan Closing Costs
$6,804
Total Acquisition Cost
$706,031
Initial Loan Funding
$543,368
Cash Required to Close
$162,663
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$162,663

Loan Terms
Initial Loan Funding
$543,368
Rehab Loan Funding
$169,800
Total Loan Commitment
$713,168
Points
$14,263
Loan Closing Costs
$6,804
Interest Carry
$35,956
Total Financing Cost
$57,022

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,754
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,754
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)
$2,989
Misc.
Total Loan Closing
$6,804

Residual
As Repaired Value (ARV)
$1,188,600
Sale Costs
%
$71,316
Property Taxes
%
$2,479
Property Insurance
%
$1,494
Interest Carry - Purchase Loan Funding
$28,527
Interest Carry - Rehab Loan Funding
$7,429
Net Exit Price
$1,077,355
Cash Investment
$162,663
Loan payoff
$713,168
Estimated Profit
$201,524
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.