459409

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
%
%
%
%

$160,942

Cash Investment

$179,274

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$636,730
Buyer's Premium
Purchase Closing Costs
$13,607
Loan Points
$13,372
Loan Closing Costs
$6,617
Total Acquisition Cost
$670,326
Initial Loan Funding
$509,384
Cash Required to Close
$160,942
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$160,942

Loan Terms
Initial Loan Funding
$509,384
Rehab Loan Funding
$159,200
Total Loan Commitment
$668,584
Points
$13,372
Loan Closing Costs
$6,617
Interest Carry
$33,708
Total Financing Cost
$53,696

Closing Costs
Deed/Transfer Tax - County
%
$8,150
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,457
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,607
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)
$2,802
Misc.
Total Loan Closing
$6,617

Residual
As Repaired Value (ARV)
$1,114,300
Sale Costs
%
$66,858
Property Taxes
%
$3,534
Property Insurance
%
$1,401
Interest Carry - Purchase Loan Funding
$26,743
Interest Carry - Rehab Loan Funding
$6,965
Net Exit Price
$1,008,800
Cash Investment
$160,942
Loan payoff
$668,584
Estimated Profit
$179,274
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.