488401

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
%
%
%
%

$152,431

Cash Investment

$187,331

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$635,180
Buyer's Premium
Purchase Closing Costs
$5,446
Loan Points
$13,339
Loan Closing Costs
$6,610
Total Acquisition Cost
$660,575
Initial Loan Funding
$508,144
Cash Required to Close
$152,431
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$152,431

Loan Terms
Initial Loan Funding
$508,144
Rehab Loan Funding
$158,800
Total Loan Commitment
$666,944
Points
$13,339
Loan Closing Costs
$6,610
Interest Carry
$33,625
Total Financing Cost
$53,574

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,446
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,446
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)
$2,795
Misc.
Total Loan Closing
$6,610

Residual
As Repaired Value (ARV)
$1,111,600
Sale Costs
%
$66,696
Property Taxes
%
$3,176
Property Insurance
%
$1,397
Interest Carry - Purchase Loan Funding
$26,678
Interest Carry - Rehab Loan Funding
$6,948
Net Exit Price
$1,006,706
Cash Investment
$152,431
Loan payoff
$666,944
Estimated Profit
$187,331
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.