346805

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
%
%
%
%

$187,956

Cash Investment

$231,163

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$784,330
Buyer's Premium
Purchase Closing Costs
$7,353
Loan Points
$16,471
Loan Closing Costs
$7,266
Total Acquisition Cost
$815,420
Initial Loan Funding
$627,464
Cash Required to Close
$187,956
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$187,956

Loan Terms
Initial Loan Funding
$627,464
Rehab Loan Funding
$196,100
Total Loan Commitment
$823,564
Points
$16,471
Loan Closing Costs
$7,266
Interest Carry
$41,521
Total Financing Cost
$65,259

Closing Costs
Deed/Transfer Tax - County
%
$863
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,490
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,353
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)
$3,451
Misc.
Total Loan Closing
$7,266

Residual
As Repaired Value (ARV)
$1,372,600
Sale Costs
%
$82,356
Property Taxes
%
$4,314
Property Insurance
%
$1,726
Interest Carry - Purchase Loan Funding
$32,942
Interest Carry - Rehab Loan Funding
$8,579
Net Exit Price
$1,242,683
Cash Investment
$187,956
Loan payoff
$823,564
Estimated Profit
$231,163
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.