488291

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
%
%
%
%

$173,351

Cash Investment

$214,531

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$725,200
Buyer's Premium
Purchase Closing Costs
$6,076
Loan Points
$15,229
Loan Closing Costs
$7,006
Total Acquisition Cost
$753,511
Initial Loan Funding
$580,160
Cash Required to Close
$173,351
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$173,351

Loan Terms
Initial Loan Funding
$580,160
Rehab Loan Funding
$181,300
Total Loan Commitment
$761,460
Points
$15,229
Loan Closing Costs
$7,006
Interest Carry
$38,390
Total Financing Cost
$60,625

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,076
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,076
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)
$3,191
Misc.
Total Loan Closing
$7,006

Residual
As Repaired Value (ARV)
$1,269,100
Sale Costs
%
$76,146
Property Taxes
%
$3,626
Property Insurance
%
$1,595
Interest Carry - Purchase Loan Funding
$30,458
Interest Carry - Rehab Loan Funding
$7,932
Net Exit Price
$1,149,342
Cash Investment
$173,351
Loan payoff
$761,460
Estimated Profit
$214,531
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.