464170

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
%
%
%
%

$189,804

Cash Investment

$226,050

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$782,530
Buyer's Premium
Purchase Closing Costs
$9,608
Loan Points
$16,432
Loan Closing Costs
$7,258
Total Acquisition Cost
$815,828
Initial Loan Funding
$626,024
Cash Required to Close
$189,804
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$189,804

Loan Terms
Initial Loan Funding
$626,024
Rehab Loan Funding
$195,600
Total Loan Commitment
$821,624
Points
$16,432
Loan Closing Costs
$7,258
Interest Carry
$41,424
Total Financing Cost
$65,114

Closing Costs
Deed/Transfer Tax - County
%
$3,130
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,478
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,608
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)
$3,443
Misc.
Total Loan Closing
$7,258

Residual
As Repaired Value (ARV)
$1,369,400
Sale Costs
%
$82,164
Property Taxes
%
$6,612
Property Insurance
%
$1,722
Interest Carry - Purchase Loan Funding
$32,866
Interest Carry - Rehab Loan Funding
$8,558
Net Exit Price
$1,237,478
Cash Investment
$189,804
Loan payoff
$821,624
Estimated Profit
$226,050
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.