473090

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
%
%
%
%

$159,154

Cash Investment

$181,229

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost

Purchase Price
$643,350
Buyer's Premium
Purchase Closing Costs
$10,329
Loan Points
$13,510
Loan Closing Costs
$6,646
Total Acquisition Cost
$673,834
Initial Loan Funding
$514,680
Cash Required to Close
$159,154
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$159,154

Loan Terms

Initial Loan Funding
$514,680
Rehab Loan Funding
$160,800
Total Loan Commitment
$675,480
Points
$13,510
Loan Closing Costs
$6,646
Interest Carry
$34,056
Total Financing Cost
$54,211

Closing Costs

Deed/Transfer Tax - County
%
$4,825
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,503
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,329
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)
$2,831
Misc.
Total Loan Closing
$6,646

Residual

As Repaired Value (ARV)
$1,125,900
Sale Costs
%
$67,554
Property Taxes
%
$7,013
Property Insurance
%
$1,415
Interest Carry - Purchase Loan Funding
$27,021
Interest Carry - Rehab Loan Funding
$7,035
Net Exit Price
$1,015,862
Cash Investment
$159,154
Loan payoff
$675,480
Estimated Profit
$181,229
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.