466690

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
%
%
%
%

$184,187

Cash Investment

$228,598

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$771,820
Buyer's Premium
Purchase Closing Costs
$6,403
Loan Points
$16,209
Loan Closing Costs
$7,211
Total Acquisition Cost
$801,643
Initial Loan Funding
$617,456
Cash Required to Close
$184,187
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$184,187

Loan Terms
Initial Loan Funding
$617,456
Rehab Loan Funding
$193,000
Total Loan Commitment
$810,456
Points
$16,209
Loan Closing Costs
$7,211
Interest Carry
$40,860
Total Financing Cost
$64,280

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,403
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,403
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)
$3,396
Misc.
Total Loan Closing
$7,211

Residual
As Repaired Value (ARV)
$1,350,700
Sale Costs
%
$81,042
Property Taxes
%
$3,859
Property Insurance
%
$1,698
Interest Carry - Purchase Loan Funding
$32,416
Interest Carry - Rehab Loan Funding
$8,444
Net Exit Price
$1,223,241
Cash Investment
$184,187
Loan payoff
$810,456
Estimated Profit
$228,598
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.