461235

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
%
%
%
%

$174,181

Cash Investment

$206,583

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$716,440
Buyer's Premium
Purchase Closing Costs
$8,881
Loan Points
$15,045
Loan Closing Costs
$6,967
Total Acquisition Cost
$747,333
Initial Loan Funding
$573,152
Cash Required to Close
$174,181
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$174,181

Loan Terms
Initial Loan Funding
$573,152
Rehab Loan Funding
$179,100
Total Loan Commitment
$752,252
Points
$15,045
Loan Closing Costs
$6,967
Interest Carry
$37,926
Total Financing Cost
$59,938

Closing Costs
Deed/Transfer Tax - County
%
$2,866
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,015
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,881
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)
$3,152
Misc.
Total Loan Closing
$6,967

Residual
As Repaired Value (ARV)
$1,253,800
Sale Costs
%
$75,228
Property Taxes
%
$6,054
Property Insurance
%
$1,576
Interest Carry - Purchase Loan Funding
$30,090
Interest Carry - Rehab Loan Funding
$7,836
Net Exit Price
$1,133,016
Cash Investment
$174,181
Loan payoff
$752,252
Estimated Profit
$206,583
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.