468506

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
%
%
%
%

$175,839

Cash Investment

$217,717

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$735,900
Buyer's Premium
Purchase Closing Costs
$6,151
Loan Points
$15,454
Loan Closing Costs
$7,053
Total Acquisition Cost
$764,559
Initial Loan Funding
$588,720
Cash Required to Close
$175,839
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$175,839

Loan Terms
Initial Loan Funding
$588,720
Rehab Loan Funding
$184,000
Total Loan Commitment
$772,720
Points
$15,454
Loan Closing Costs
$7,053
Interest Carry
$38,958
Total Financing Cost
$61,465

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,151
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,151
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)
$3,238
Misc.
Total Loan Closing
$7,053

Residual
As Repaired Value (ARV)
$1,287,800
Sale Costs
%
$77,268
Property Taxes
%
$3,680
Property Insurance
%
$1,619
Interest Carry - Purchase Loan Funding
$30,908
Interest Carry - Rehab Loan Funding
$8,050
Net Exit Price
$1,166,276
Cash Investment
$175,839
Loan payoff
$772,720
Estimated Profit
$217,717
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.