460807

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
%
%
%
%

$180,122

Cash Investment

$213,905

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$741,570
Buyer's Premium
Purchase Closing Costs
$9,157
Loan Points
$15,573
Loan Closing Costs
$7,078
Total Acquisition Cost
$773,378
Initial Loan Funding
$593,256
Cash Required to Close
$180,122
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$180,122

Loan Terms
Initial Loan Funding
$593,256
Rehab Loan Funding
$185,400
Total Loan Commitment
$778,656
Points
$15,573
Loan Closing Costs
$7,078
Interest Carry
$39,257
Total Financing Cost
$61,908

Closing Costs
Deed/Transfer Tax - County
%
$2,966
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,191
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,157
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)
$3,263
Misc.
Total Loan Closing
$7,078

Residual
As Repaired Value (ARV)
$1,297,700
Sale Costs
%
$77,862
Property Taxes
%
$6,266
Property Insurance
%
$1,631
Interest Carry - Purchase Loan Funding
$31,146
Interest Carry - Rehab Loan Funding
$8,111
Net Exit Price
$1,172,683
Cash Investment
$180,122
Loan payoff
$778,656
Estimated Profit
$213,905
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.