460844

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
%
%
%
%

$159,895

Cash Investment

$181,652

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$645,090
Buyer's Premium
Purchase Closing Costs
$10,676
Loan Points
$13,547
Loan Closing Costs
$6,653
Total Acquisition Cost
$675,967
Initial Loan Funding
$516,072
Cash Required to Close
$159,895
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$159,895

Loan Terms
Initial Loan Funding
$516,072
Rehab Loan Funding
$161,300
Total Loan Commitment
$677,372
Points
$13,547
Loan Closing Costs
$6,653
Interest Carry
$34,151
Total Financing Cost
$54,351

Closing Costs
Deed/Transfer Tax - County
%
$5,161
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,516
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,676
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)
$2,838
Misc.
Total Loan Closing
$6,653

Residual
As Repaired Value (ARV)
$1,128,900
Sale Costs
%
$67,734
Property Taxes
%
$6,677
Property Insurance
%
$1,419
Interest Carry - Purchase Loan Funding
$27,094
Interest Carry - Rehab Loan Funding
$7,057
Net Exit Price
$1,018,919
Cash Investment
$159,895
Loan payoff
$677,372
Estimated Profit
$181,652
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.