488509

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
%
%
%
%

$173,472

Cash Investment

$214,711

Profit

124%

Return On Equity

248%

Annualized ROE

Purchase Cost
Purchase Price
$725,720
Buyer's Premium
Purchase Closing Costs
$6,080
Loan Points
$15,240
Loan Closing Costs
$7,008
Total Acquisition Cost
$754,048
Initial Loan Funding
$580,576
Cash Required to Close
$173,472
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$173,472

Loan Terms
Initial Loan Funding
$580,576
Rehab Loan Funding
$181,400
Total Loan Commitment
$761,976
Points
$15,240
Loan Closing Costs
$7,008
Interest Carry
$38,416
Total Financing Cost
$60,664

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,080
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,080
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)
$3,193
Misc.
Total Loan Closing
$7,008

Residual
As Repaired Value (ARV)
$1,270,000
Sale Costs
%
$76,200
Property Taxes
%
$3,629
Property Insurance
%
$1,597
Interest Carry - Purchase Loan Funding
$30,480
Interest Carry - Rehab Loan Funding
$7,936
Net Exit Price
$1,150,158
Cash Investment
$173,472
Loan payoff
$761,976
Estimated Profit
$214,711
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.