460792

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
%
%
%
%

$173,129

Cash Investment

$211,902

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$719,600
Buyer's Premium
Purchase Closing Costs
$7,117
Loan Points
$15,112
Loan Closing Costs
$6,981
Total Acquisition Cost
$748,809
Initial Loan Funding
$575,680
Cash Required to Close
$173,129
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$173,129

Loan Terms
Initial Loan Funding
$575,680
Rehab Loan Funding
$179,900
Total Loan Commitment
$755,580
Points
$15,112
Loan Closing Costs
$6,981
Interest Carry
$38,094
Total Financing Cost
$60,187

Closing Costs
Deed/Transfer Tax - County
%
$1,079
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,037
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,117
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)
$3,166
Misc.
Total Loan Closing
$6,981

Residual
As Repaired Value (ARV)
$1,259,300
Sale Costs
%
$75,558
Property Taxes
%
$3,454
Property Insurance
%
$1,583
Interest Carry - Purchase Loan Funding
$30,223
Interest Carry - Rehab Loan Funding
$7,871
Net Exit Price
$1,140,611
Cash Investment
$173,129
Loan payoff
$755,580
Estimated Profit
$211,902
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.