520205

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
%
%
%
%

$183,263

Cash Investment

$218,465

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$751,680
Buyer's Premium
Purchase Closing Costs
$10,020
Loan Points
$15,785
Loan Closing Costs
$7,122
Total Acquisition Cost
$784,607
Initial Loan Funding
$601,344
Cash Required to Close
$183,263
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$183,263

Loan Terms
Initial Loan Funding
$601,344
Rehab Loan Funding
$187,900
Total Loan Commitment
$789,244
Points
$15,785
Loan Closing Costs
$7,122
Interest Carry
$39,791
Total Financing Cost
$62,698

Closing Costs
Deed/Transfer Tax - County
%
$3,758
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,262
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,020
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)
$3,307
Misc.
Total Loan Closing
$7,122

Residual
As Repaired Value (ARV)
$1,315,400
Sale Costs
%
$78,924
Property Taxes
%
$4,059
Property Insurance
%
$1,654
Interest Carry - Purchase Loan Funding
$31,571
Interest Carry - Rehab Loan Funding
$8,221
Net Exit Price
$1,190,972
Cash Investment
$183,263
Loan payoff
$789,244
Estimated Profit
$218,465
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.