460133

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
%
%
%
%

$170,465

Cash Investment

$209,911

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$712,780
Buyer's Premium
Purchase Closing Costs
$5,989
Loan Points
$14,968
Loan Closing Costs
$6,951
Total Acquisition Cost
$740,689
Initial Loan Funding
$570,224
Cash Required to Close
$170,465
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$170,465

Loan Terms
Initial Loan Funding
$570,224
Rehab Loan Funding
$178,200
Total Loan Commitment
$748,424
Points
$14,968
Loan Closing Costs
$6,951
Interest Carry
$37,733
Total Financing Cost
$59,653

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,989
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,989
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)
$3,136
Misc.
Total Loan Closing
$6,951

Residual
As Repaired Value (ARV)
$1,247,400
Sale Costs
%
$74,844
Property Taxes
%
$4,455
Property Insurance
%
$1,568
Interest Carry - Purchase Loan Funding
$29,937
Interest Carry - Rehab Loan Funding
$7,796
Net Exit Price
$1,128,800
Cash Investment
$170,465
Loan payoff
$748,424
Estimated Profit
$209,911
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.