466570

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
%
%
%
%

$164,881

Cash Investment

$203,481

Profit

123%

Return On Equity

247%

Annualized ROE

Purchase Cost
Purchase Price
$688,750
Buyer's Premium
Purchase Closing Costs
$5,821
Loan Points
$14,464
Loan Closing Costs
$6,846
Total Acquisition Cost
$715,881
Initial Loan Funding
$551,000
Cash Required to Close
$164,881
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$164,881

Loan Terms
Initial Loan Funding
$551,000
Rehab Loan Funding
$172,200
Total Loan Commitment
$723,200
Points
$14,464
Loan Closing Costs
$6,846
Interest Carry
$36,461
Total Financing Cost
$57,771

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,821
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,821
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)
$3,031
Misc.
Total Loan Closing
$6,846

Residual
As Repaired Value (ARV)
$1,205,300
Sale Costs
%
$72,318
Property Taxes
%
$3,444
Property Insurance
%
$1,515
Interest Carry - Purchase Loan Funding
$28,928
Interest Carry - Rehab Loan Funding
$7,534
Net Exit Price
$1,091,562
Cash Investment
$164,881
Loan payoff
$723,200
Estimated Profit
$203,481
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.