520026

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
%
%
%
%

$183,742

Cash Investment

$206,179

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$729,720
Buyer's Premium
Purchase Closing Costs
$15,448
Loan Points
$15,324
Loan Closing Costs
$7,026
Total Acquisition Cost
$767,518
Initial Loan Funding
$583,776
Cash Required to Close
$183,742
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$183,742

Loan Terms
Initial Loan Funding
$583,776
Rehab Loan Funding
$182,400
Total Loan Commitment
$766,176
Points
$15,324
Loan Closing Costs
$7,026
Interest Carry
$38,628
Total Financing Cost
$60,978

Closing Costs
Deed/Transfer Tax - County
%
$9,340
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,108
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$15,448
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)
$3,211
Misc.
Total Loan Closing
$7,026

Residual
As Repaired Value (ARV)
$1,277,000
Sale Costs
%
$76,620
Property Taxes
%
$4,050
Property Insurance
%
$1,605
Interest Carry - Purchase Loan Funding
$30,648
Interest Carry - Rehab Loan Funding
$7,980
Net Exit Price
$1,156,096
Cash Investment
$183,742
Loan payoff
$766,176
Estimated Profit
$206,179
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.