466563

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
%
%
%
%

$165,595

Cash Investment

$204,401

Profit

123%

Return On Equity

247%

Annualized ROE

Purchase Cost
Purchase Price
$691,820
Buyer's Premium
Purchase Closing Costs
$5,843
Loan Points
$14,529
Loan Closing Costs
$6,859
Total Acquisition Cost
$719,051
Initial Loan Funding
$553,456
Cash Required to Close
$165,595
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$165,595

Loan Terms
Initial Loan Funding
$553,456
Rehab Loan Funding
$173,000
Total Loan Commitment
$726,456
Points
$14,529
Loan Closing Costs
$6,859
Interest Carry
$36,625
Total Financing Cost
$58,013

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,843
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,843
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)
$3,044
Misc.
Total Loan Closing
$6,859

Residual
As Repaired Value (ARV)
$1,210,700
Sale Costs
%
$72,642
Property Taxes
%
$3,459
Property Insurance
%
$1,522
Interest Carry - Purchase Loan Funding
$29,056
Interest Carry - Rehab Loan Funding
$7,569
Net Exit Price
$1,096,452
Cash Investment
$165,595
Loan payoff
$726,456
Estimated Profit
$204,401
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.