488485

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
%
%
%
%

$162,947

Cash Investment

$201,042

Profit

123%

Return On Equity

247%

Annualized ROE

Purchase Cost
Purchase Price
$680,430
Buyer's Premium
Purchase Closing Costs
$5,763
Loan Points
$14,289
Loan Closing Costs
$6,809
Total Acquisition Cost
$707,291
Initial Loan Funding
$544,344
Cash Required to Close
$162,947
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$162,947

Loan Terms
Initial Loan Funding
$544,344
Rehab Loan Funding
$170,100
Total Loan Commitment
$714,444
Points
$14,289
Loan Closing Costs
$6,809
Interest Carry
$36,020
Total Financing Cost
$57,118

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,763
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,763
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)
$2,994
Misc.
Total Loan Closing
$6,809

Residual
As Repaired Value (ARV)
$1,190,800
Sale Costs
%
$71,448
Property Taxes
%
$3,402
Property Insurance
%
$1,497
Interest Carry - Purchase Loan Funding
$28,578
Interest Carry - Rehab Loan Funding
$7,442
Net Exit Price
$1,078,433
Cash Investment
$162,947
Loan payoff
$714,444
Estimated Profit
$201,042
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.