464199

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
%
%
%
%

$160,438

Cash Investment

$187,397

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$655,530
Buyer's Premium
Purchase Closing Costs
$8,866
Loan Points
$13,766
Loan Closing Costs
$6,699
Total Acquisition Cost
$684,862
Initial Loan Funding
$524,424
Cash Required to Close
$160,438
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$160,438

Loan Terms
Initial Loan Funding
$524,424
Rehab Loan Funding
$163,900
Total Loan Commitment
$688,324
Points
$13,766
Loan Closing Costs
$6,699
Interest Carry
$34,703
Total Financing Cost
$55,169

Closing Costs
Deed/Transfer Tax - County
%
$3,278
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,589
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,866
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)
$2,884
Misc.
Total Loan Closing
$6,699

Residual
As Repaired Value (ARV)
$1,147,200
Sale Costs
%
$68,832
Property Taxes
%
$6,064
Property Insurance
%
$1,442
Interest Carry - Purchase Loan Funding
$27,532
Interest Carry - Rehab Loan Funding
$7,171
Net Exit Price
$1,036,159
Cash Investment
$160,438
Loan payoff
$688,324
Estimated Profit
$187,397
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.