463464

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
%
%
%
%

$169,937

Cash Investment

$209,029

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$707,460
Buyer's Premium
Purchase Closing Costs
$6,660
Loan Points
$14,857
Loan Closing Costs
$6,928
Total Acquisition Cost
$735,905
Initial Loan Funding
$565,968
Cash Required to Close
$169,937
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$169,937

Loan Terms
Initial Loan Funding
$565,968
Rehab Loan Funding
$176,900
Total Loan Commitment
$742,868
Points
$14,857
Loan Closing Costs
$6,928
Interest Carry
$37,453
Total Financing Cost
$59,238

Closing Costs
Deed/Transfer Tax - County
%
$707
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,952
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,660
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)
$3,113
Misc.
Total Loan Closing
$6,928

Residual
As Repaired Value (ARV)
$1,238,100
Sale Costs
%
$74,286
Property Taxes
%
$2,971
Property Insurance
%
$1,556
Interest Carry - Purchase Loan Funding
$29,713
Interest Carry - Rehab Loan Funding
$7,739
Net Exit Price
$1,121,834
Cash Investment
$169,937
Loan payoff
$742,868
Estimated Profit
$209,029
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.