460163

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
%
%
%
%

$189,209

Cash Investment

$225,284

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$780,010
Buyer's Premium
Purchase Closing Costs
$9,580
Loan Points
$16,380
Loan Closing Costs
$7,247
Total Acquisition Cost
$813,217
Initial Loan Funding
$624,008
Cash Required to Close
$189,209
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$189,209

Loan Terms
Initial Loan Funding
$624,008
Rehab Loan Funding
$195,000
Total Loan Commitment
$819,008
Points
$16,380
Loan Closing Costs
$7,247
Interest Carry
$41,292
Total Financing Cost
$64,919

Closing Costs
Deed/Transfer Tax - County
%
$3,120
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,460
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,580
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)
$3,432
Misc.
Total Loan Closing
$7,247

Residual
As Repaired Value (ARV)
$1,365,000
Sale Costs
%
$81,900
Property Taxes
%
$6,591
Property Insurance
%
$1,716
Interest Carry - Purchase Loan Funding
$32,760
Interest Carry - Rehab Loan Funding
$8,531
Net Exit Price
$1,233,501
Cash Investment
$189,209
Loan payoff
$819,008
Estimated Profit
$225,284
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.