467140

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
%
%
%
%

$208,118

Cash Investment

$239,748

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$845,690
Buyer's Premium
Purchase Closing Costs
$13,685
Loan Points
$17,759
Loan Closing Costs
$7,536
Total Acquisition Cost
$884,670
Initial Loan Funding
$676,552
Cash Required to Close
$208,118
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$208,118

Loan Terms
Initial Loan Funding
$676,552
Rehab Loan Funding
$211,400
Total Loan Commitment
$887,952
Points
$17,759
Loan Closing Costs
$7,536
Interest Carry
$44,768
Total Financing Cost
$70,063

Closing Costs
Deed/Transfer Tax - County
%
$6,766
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,920
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,685
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)
$3,721
Misc.
Total Loan Closing
$7,536

Residual
As Repaired Value (ARV)
$1,480,000
Sale Costs
%
$88,800
Property Taxes
%
$8,753
Property Insurance
%
$1,861
Interest Carry - Purchase Loan Funding
$35,519
Interest Carry - Rehab Loan Funding
$9,249
Net Exit Price
$1,335,819
Cash Investment
$208,118
Loan payoff
$887,952
Estimated Profit
$239,748
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.