463492

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
%
%
%
%

$153,756

Cash Investment

$188,066

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$638,140
Buyer's Premium
Purchase Closing Costs
$6,105
Loan Points
$13,400
Loan Closing Costs
$6,623
Total Acquisition Cost
$664,268
Initial Loan Funding
$510,512
Cash Required to Close
$153,756
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$153,756

Loan Terms
Initial Loan Funding
$510,512
Rehab Loan Funding
$159,500
Total Loan Commitment
$670,012
Points
$13,400
Loan Closing Costs
$6,623
Interest Carry
$33,780
Total Financing Cost
$53,803

Closing Costs
Deed/Transfer Tax - County
%
$638
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,467
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,105
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)
$2,808
Misc.
Total Loan Closing
$6,623

Residual
As Repaired Value (ARV)
$1,116,700
Sale Costs
%
$67,002
Property Taxes
%
$2,680
Property Insurance
%
$1,404
Interest Carry - Purchase Loan Funding
$26,802
Interest Carry - Rehab Loan Funding
$6,978
Net Exit Price
$1,011,834
Cash Investment
$153,756
Loan payoff
$670,012
Estimated Profit
$188,066
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.