467138

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
%
%
%
%

$185,284

Cash Investment

$192,514

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$712,630
Buyer's Premium
Purchase Closing Costs
$10,977
Loan Points
$14,966
Loan Closing Costs
$16,816
Total Acquisition Cost
$755,388
Initial Loan Funding
$570,104
Cash Required to Close
$185,284
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$185,284

Loan Terms
Initial Loan Funding
$570,104
Rehab Loan Funding
$178,200
Total Loan Commitment
$748,304
Points
$14,966
Loan Closing Costs
$16,816
Interest Carry
$37,727
Total Financing Cost
$69,508

Closing Costs
Deed/Transfer Tax - County
%
$4,988
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,988
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,977
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$4,164
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)
$8,837
Misc.
Total Loan Closing
$16,816

Residual
As Repaired Value (ARV)
$1,247,100
Sale Costs
%
$74,826
Property Taxes
%
$4,026
Property Insurance
%
$4,418
Interest Carry - Purchase Loan Funding
$29,930
Interest Carry - Rehab Loan Funding
$7,796
Net Exit Price
$1,126,103
Cash Investment
$185,284
Loan payoff
$748,304
Estimated Profit
$192,514
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.