473082

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
%
%
%
%

$191,389

Cash Investment

$231,308

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost

Purchase Price
$790,230
Buyer's Premium
Purchase Closing Costs
$9,455
Loan Points
$16,596
Loan Closing Costs
$7,292
Total Acquisition Cost
$823,573
Initial Loan Funding
$632,184
Cash Required to Close
$191,389
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$191,389

Loan Terms

Initial Loan Funding
$632,184
Rehab Loan Funding
$197,600
Total Loan Commitment
$829,784
Points
$16,596
Loan Closing Costs
$7,292
Interest Carry
$41,835
Total Financing Cost
$65,722

Closing Costs

Deed/Transfer Tax - County
%
$2,924
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,532
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,455
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)
$3,477
Misc.
Total Loan Closing
$7,292

Residual

As Repaired Value (ARV)
$1,382,900
Sale Costs
%
$82,974
Property Taxes
%
$3,872
Property Insurance
%
$1,739
Interest Carry - Purchase Loan Funding
$33,190
Interest Carry - Rehab Loan Funding
$8,645
Net Exit Price
$1,252,481
Cash Investment
$191,389
Loan payoff
$829,784
Estimated Profit
$231,308
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.