466738

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
%
%
%
%

$165,336

Cash Investment

$204,035

Profit

123%

Return On Equity

247%

Annualized ROE

Purchase Cost
Purchase Price
$690,710
Buyer's Premium
Purchase Closing Costs
$5,835
Loan Points
$14,505
Loan Closing Costs
$6,854
Total Acquisition Cost
$717,904
Initial Loan Funding
$552,568
Cash Required to Close
$165,336
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$165,336

Loan Terms
Initial Loan Funding
$552,568
Rehab Loan Funding
$172,700
Total Loan Commitment
$725,268
Points
$14,505
Loan Closing Costs
$6,854
Interest Carry
$36,565
Total Financing Cost
$57,925

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,835
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,835
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)
$3,039
Misc.
Total Loan Closing
$6,854

Residual
As Repaired Value (ARV)
$1,208,700
Sale Costs
%
$72,522
Property Taxes
%
$3,454
Property Insurance
%
$1,520
Interest Carry - Purchase Loan Funding
$29,010
Interest Carry - Rehab Loan Funding
$7,556
Net Exit Price
$1,094,639
Cash Investment
$165,336
Loan payoff
$725,268
Estimated Profit
$204,035
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.