495580

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
%
%
%
%

$169,331

Cash Investment

$200,506

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$695,920
Buyer's Premium
Purchase Closing Costs
$8,655
Loan Points
$14,615
Loan Closing Costs
$6,877
Total Acquisition Cost
$726,067
Initial Loan Funding
$556,736
Cash Required to Close
$169,331
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$169,331

Loan Terms
Initial Loan Funding
$556,736
Rehab Loan Funding
$174,000
Total Loan Commitment
$730,736
Points
$14,615
Loan Closing Costs
$6,877
Interest Carry
$36,841
Total Financing Cost
$58,333

Closing Costs
Deed/Transfer Tax - County
%
$2,784
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,871
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,655
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)
$3,062
Misc.
Total Loan Closing
$6,877

Residual
As Repaired Value (ARV)
$1,217,900
Sale Costs
%
$73,074
Property Taxes
%
$5,881
Property Insurance
%
$1,531
Interest Carry - Purchase Loan Funding
$29,229
Interest Carry - Rehab Loan Funding
$7,613
Net Exit Price
$1,100,573
Cash Investment
$169,331
Loan payoff
$730,736
Estimated Profit
$200,506
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.