466631

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
%
%
%
%

$155,050

Cash Investment

$190,737

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$646,450
Buyer's Premium
Purchase Closing Costs
$5,525
Loan Points
$13,575
Loan Closing Costs
$6,659
Total Acquisition Cost
$672,210
Initial Loan Funding
$517,160
Cash Required to Close
$155,050
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$155,050

Loan Terms
Initial Loan Funding
$517,160
Rehab Loan Funding
$161,600
Total Loan Commitment
$678,760
Points
$13,575
Loan Closing Costs
$6,659
Interest Carry
$34,221
Total Financing Cost
$54,455

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,525
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,525
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)
$2,844
Misc.
Total Loan Closing
$6,659

Residual
As Repaired Value (ARV)
$1,131,300
Sale Costs
%
$67,878
Property Taxes
%
$3,232
Property Insurance
%
$1,422
Interest Carry - Purchase Loan Funding
$27,151
Interest Carry - Rehab Loan Funding
$7,070
Net Exit Price
$1,024,547
Cash Investment
$155,050
Loan payoff
$678,760
Estimated Profit
$190,737
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.