468402

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
%
%
%
%

$189,204

Cash Investment

$235,142

Profit

124%

Return On Equity

249%

Annualized ROE

Purchase Cost
Purchase Price
$793,410
Buyer's Premium
Purchase Closing Costs
$6,554
Loan Points
$16,663
Loan Closing Costs
$7,306
Total Acquisition Cost
$823,932
Initial Loan Funding
$634,728
Cash Required to Close
$189,204
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$189,204

Loan Terms
Initial Loan Funding
$634,728
Rehab Loan Funding
$198,400
Total Loan Commitment
$833,128
Points
$16,663
Loan Closing Costs
$7,306
Interest Carry
$42,003
Total Financing Cost
$65,972

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,554
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,554
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)
$3,491
Misc.
Total Loan Closing
$7,306

Residual
As Repaired Value (ARV)
$1,388,500
Sale Costs
%
$83,310
Property Taxes
%
$3,967
Property Insurance
%
$1,746
Interest Carry - Purchase Loan Funding
$33,323
Interest Carry - Rehab Loan Funding
$8,680
Net Exit Price
$1,257,474
Cash Investment
$189,204
Loan payoff
$833,128
Estimated Profit
$235,142
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.