488297

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
%
%
%
%

$191,978

Cash Investment

$238,848

Profit

124%

Return On Equity

249%

Annualized ROE

Purchase Cost
Purchase Price
$805,350
Buyer's Premium
Purchase Closing Costs
$6,637
Loan Points
$16,912
Loan Closing Costs
$7,359
Total Acquisition Cost
$836,258
Initial Loan Funding
$644,280
Cash Required to Close
$191,978
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$191,978

Loan Terms
Initial Loan Funding
$644,280
Rehab Loan Funding
$201,300
Total Loan Commitment
$845,580
Points
$16,912
Loan Closing Costs
$7,359
Interest Carry
$42,632
Total Financing Cost
$66,902

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,637
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,637
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)
$3,544
Misc.
Total Loan Closing
$7,359

Residual
As Repaired Value (ARV)
$1,409,400
Sale Costs
%
$84,564
Property Taxes
%
$4,027
Property Insurance
%
$1,772
Interest Carry - Purchase Loan Funding
$33,825
Interest Carry - Rehab Loan Funding
$8,807
Net Exit Price
$1,276,406
Cash Investment
$191,978
Loan payoff
$845,580
Estimated Profit
$238,848
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.