466826

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
%
%
%
%

$158,571

Cash Investment

$195,294

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$661,600
Buyer's Premium
Purchase Closing Costs
$5,631
Loan Points
$13,894
Loan Closing Costs
$6,726
Total Acquisition Cost
$687,851
Initial Loan Funding
$529,280
Cash Required to Close
$158,571
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$158,571

Loan Terms
Initial Loan Funding
$529,280
Rehab Loan Funding
$165,400
Total Loan Commitment
$694,680
Points
$13,894
Loan Closing Costs
$6,726
Interest Carry
$35,023
Total Financing Cost
$55,643

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,631
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,631
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)
$2,911
Misc.
Total Loan Closing
$6,726

Residual
As Repaired Value (ARV)
$1,157,800
Sale Costs
%
$69,468
Property Taxes
%
$3,308
Property Insurance
%
$1,456
Interest Carry - Purchase Loan Funding
$27,787
Interest Carry - Rehab Loan Funding
$7,236
Net Exit Price
$1,048,545
Cash Investment
$158,571
Loan payoff
$694,680
Estimated Profit
$195,294
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.