463459

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
%
%
%
%

$162,302

Cash Investment

$199,112

Profit

123%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$674,750
Buyer's Premium
Purchase Closing Costs
$6,398
Loan Points
$14,170
Loan Closing Costs
$6,784
Total Acquisition Cost
$702,102
Initial Loan Funding
$539,800
Cash Required to Close
$162,302
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$162,302

Loan Terms
Initial Loan Funding
$539,800
Rehab Loan Funding
$168,700
Total Loan Commitment
$708,500
Points
$14,170
Loan Closing Costs
$6,784
Interest Carry
$35,720
Total Financing Cost
$56,674

Closing Costs
Deed/Transfer Tax - County
%
$675
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,723
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,398
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)
$2,969
Misc.
Total Loan Closing
$6,784

Residual
As Repaired Value (ARV)
$1,180,800
Sale Costs
%
$70,848
Property Taxes
%
$2,834
Property Insurance
%
$1,484
Interest Carry - Purchase Loan Funding
$28,340
Interest Carry - Rehab Loan Funding
$7,381
Net Exit Price
$1,069,913
Cash Investment
$162,302
Loan payoff
$708,500
Estimated Profit
$199,112
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.