488361

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
%
%
%
%

$159,156

Cash Investment

$196,079

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$664,120
Buyer's Premium
Purchase Closing Costs
$5,649
Loan Points
$13,946
Loan Closing Costs
$6,737
Total Acquisition Cost
$690,452
Initial Loan Funding
$531,296
Cash Required to Close
$159,156
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$159,156

Loan Terms
Initial Loan Funding
$531,296
Rehab Loan Funding
$166,000
Total Loan Commitment
$697,296
Points
$13,946
Loan Closing Costs
$6,737
Interest Carry
$35,156
Total Financing Cost
$55,839

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,649
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,649
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)
$2,922
Misc.
Total Loan Closing
$6,737

Residual
As Repaired Value (ARV)
$1,162,200
Sale Costs
%
$69,732
Property Taxes
%
$3,321
Property Insurance
%
$1,461
Interest Carry - Purchase Loan Funding
$27,893
Interest Carry - Rehab Loan Funding
$7,263
Net Exit Price
$1,052,531
Cash Investment
$159,156
Loan payoff
$697,296
Estimated Profit
$196,079
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.