488456

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
%
%
%
%

$158,861

Cash Investment

$195,697

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$662,850
Buyer's Premium
Purchase Closing Costs
$5,640
Loan Points
$13,920
Loan Closing Costs
$6,732
Total Acquisition Cost
$689,141
Initial Loan Funding
$530,280
Cash Required to Close
$158,861
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$158,861

Loan Terms
Initial Loan Funding
$530,280
Rehab Loan Funding
$165,700
Total Loan Commitment
$695,980
Points
$13,920
Loan Closing Costs
$6,732
Interest Carry
$35,089
Total Financing Cost
$55,740

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,640
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,640
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)
$2,917
Misc.
Total Loan Closing
$6,732

Residual
As Repaired Value (ARV)
$1,160,000
Sale Costs
%
$69,600
Property Taxes
%
$3,314
Property Insurance
%
$1,458
Interest Carry - Purchase Loan Funding
$27,840
Interest Carry - Rehab Loan Funding
$7,249
Net Exit Price
$1,050,538
Cash Investment
$158,861
Loan payoff
$695,980
Estimated Profit
$195,697
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.