466598

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
%
%
%
%

$156,809

Cash Investment

$192,974

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$654,020
Buyer's Premium
Purchase Closing Costs
$5,578
Loan Points
$13,734
Loan Closing Costs
$6,693
Total Acquisition Cost
$680,025
Initial Loan Funding
$523,216
Cash Required to Close
$156,809
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$156,809

Loan Terms
Initial Loan Funding
$523,216
Rehab Loan Funding
$163,500
Total Loan Commitment
$686,716
Points
$13,734
Loan Closing Costs
$6,693
Interest Carry
$34,622
Total Financing Cost
$55,049

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,578
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,578
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)
$2,878
Misc.
Total Loan Closing
$6,693

Residual
As Repaired Value (ARV)
$1,144,500
Sale Costs
%
$68,670
Property Taxes
%
$3,270
Property Insurance
%
$1,439
Interest Carry - Purchase Loan Funding
$27,469
Interest Carry - Rehab Loan Funding
$7,153
Net Exit Price
$1,036,499
Cash Investment
$156,809
Loan payoff
$686,716
Estimated Profit
$192,974
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.