466651

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
%
%
%
%

$193,914

Cash Investment

$241,276

Profit

124%

Return On Equity

249%

Annualized ROE

Purchase Cost
Purchase Price
$813,680
Buyer's Premium
Purchase Closing Costs
$6,696
Loan Points
$17,087
Loan Closing Costs
$7,395
Total Acquisition Cost
$844,858
Initial Loan Funding
$650,944
Cash Required to Close
$193,914
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$193,914

Loan Terms
Initial Loan Funding
$650,944
Rehab Loan Funding
$203,400
Total Loan Commitment
$854,344
Points
$17,087
Loan Closing Costs
$7,395
Interest Carry
$43,073
Total Financing Cost
$67,555

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,696
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,696
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)
$3,580
Misc.
Total Loan Closing
$7,395

Residual
As Repaired Value (ARV)
$1,423,900
Sale Costs
%
$85,434
Property Taxes
%
$4,068
Property Insurance
%
$1,790
Interest Carry - Purchase Loan Funding
$34,175
Interest Carry - Rehab Loan Funding
$8,899
Net Exit Price
$1,289,534
Cash Investment
$193,914
Loan payoff
$854,344
Estimated Profit
$241,276
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.