302971

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
%
%
%
%

$159,845

Cash Investment

$197,830

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$667,080
Buyer's Premium
Purchase Closing Costs
$5,670
Loan Points
$14,009
Loan Closing Costs
$6,750
Total Acquisition Cost
$693,509
Initial Loan Funding
$533,664
Cash Required to Close
$159,845
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$159,845

Loan Terms
Initial Loan Funding
$533,664
Rehab Loan Funding
$166,800
Total Loan Commitment
$700,464
Points
$14,009
Loan Closing Costs
$6,750
Interest Carry
$35,315
Total Financing Cost
$56,074

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,670
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,670
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)
$2,935
Misc.
Total Loan Closing
$6,750

Residual
As Repaired Value (ARV)
$1,167,400
Sale Costs
%
$70,044
Property Taxes
%
$2,435
Property Insurance
%
$1,468
Interest Carry - Purchase Loan Funding
$28,017
Interest Carry - Rehab Loan Funding
$7,298
Net Exit Price
$1,058,139
Cash Investment
$159,845
Loan payoff
$700,464
Estimated Profit
$197,830
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.