463465

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
%
%
%
%

$170,053

Cash Investment

$209,136

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$707,960
Buyer's Premium
Purchase Closing Costs
$6,664
Loan Points
$14,867
Loan Closing Costs
$6,930
Total Acquisition Cost
$736,421
Initial Loan Funding
$566,368
Cash Required to Close
$170,053
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$170,053

Loan Terms
Initial Loan Funding
$566,368
Rehab Loan Funding
$177,000
Total Loan Commitment
$743,368
Points
$14,867
Loan Closing Costs
$6,930
Interest Carry
$37,478
Total Financing Cost
$59,275

Closing Costs
Deed/Transfer Tax - County
%
$708
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,956
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,664
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)
$3,115
Misc.
Total Loan Closing
$6,930

Residual
As Repaired Value (ARV)
$1,238,900
Sale Costs
%
$74,334
Property Taxes
%
$2,973
Property Insurance
%
$1,558
Interest Carry - Purchase Loan Funding
$29,734
Interest Carry - Rehab Loan Funding
$7,744
Net Exit Price
$1,122,557
Cash Investment
$170,053
Loan payoff
$743,368
Estimated Profit
$209,136
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.