466748

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
%
%
%
%

$159,621

Cash Investment

$196,684

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$666,120
Buyer's Premium
Purchase Closing Costs
$5,663
Loan Points
$13,988
Loan Closing Costs
$6,746
Total Acquisition Cost
$692,517
Initial Loan Funding
$532,896
Cash Required to Close
$159,621
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$159,621

Loan Terms
Initial Loan Funding
$532,896
Rehab Loan Funding
$166,500
Total Loan Commitment
$699,396
Points
$13,988
Loan Closing Costs
$6,746
Interest Carry
$35,261
Total Financing Cost
$55,995

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,663
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,663
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)
$2,931
Misc.
Total Loan Closing
$6,746

Residual
As Repaired Value (ARV)
$1,165,700
Sale Costs
%
$69,942
Property Taxes
%
$3,331
Property Insurance
%
$1,465
Interest Carry - Purchase Loan Funding
$27,977
Interest Carry - Rehab Loan Funding
$7,284
Net Exit Price
$1,055,701
Cash Investment
$159,621
Loan payoff
$699,396
Estimated Profit
$196,684
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.