466684

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
%
%
%
%

$153,136

Cash Investment

$188,200

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$638,210
Buyer's Premium
Purchase Closing Costs
$5,467
Loan Points
$13,403
Loan Closing Costs
$6,623
Total Acquisition Cost
$663,704
Initial Loan Funding
$510,568
Cash Required to Close
$153,136
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$153,136

Loan Terms
Initial Loan Funding
$510,568
Rehab Loan Funding
$159,600
Total Loan Commitment
$670,168
Points
$13,403
Loan Closing Costs
$6,623
Interest Carry
$33,787
Total Financing Cost
$53,814

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,467
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,467
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)
$2,808
Misc.
Total Loan Closing
$6,623

Residual
As Repaired Value (ARV)
$1,116,900
Sale Costs
%
$67,014
Property Taxes
%
$3,191
Property Insurance
%
$1,404
Interest Carry - Purchase Loan Funding
$26,805
Interest Carry - Rehab Loan Funding
$6,983
Net Exit Price
$1,011,504
Cash Investment
$153,136
Loan payoff
$670,168
Estimated Profit
$188,200
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.