521659

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
%
%
%
%

$209,195

Cash Investment

$236,182

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$833,520
Buyer's Premium
Purchase Closing Costs
$17,504
Loan Points
$17,504
Loan Closing Costs
$7,482
Total Acquisition Cost
$876,011
Initial Loan Funding
$666,816
Cash Required to Close
$209,195
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$209,195

Loan Terms
Initial Loan Funding
$666,816
Rehab Loan Funding
$208,400
Total Loan Commitment
$875,216
Points
$17,504
Loan Closing Costs
$7,482
Interest Carry
$44,125
Total Financing Cost
$69,112

Closing Costs
Deed/Transfer Tax - County
%
$10,669
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,835
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$17,504
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)
$3,667
Misc.
Total Loan Closing
$7,482

Residual
As Repaired Value (ARV)
$1,458,700
Sale Costs
%
$87,522
Property Taxes
%
$4,626
Property Insurance
%
$1,834
Interest Carry - Purchase Loan Funding
$35,008
Interest Carry - Rehab Loan Funding
$9,118
Net Exit Price
$1,320,593
Cash Investment
$209,195
Loan payoff
$875,216
Estimated Profit
$236,182
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.