557793

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
%
%
%
%

$191,707

Cash Investment

$235,786

Profit

123%

Return On Equity

246%

Annualized ROE

Purchase Cost
Purchase Price
$799,020
Buyer's Premium
Purchase Closing Costs
$7,792
Loan Points
$16,780
Loan Closing Costs
$7,331
Total Acquisition Cost
$830,923
Initial Loan Funding
$639,216
Cash Required to Close
$191,707
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$191,707

Loan Terms
Initial Loan Funding
$639,216
Rehab Loan Funding
$199,800
Total Loan Commitment
$839,016
Points
$16,780
Loan Closing Costs
$7,331
Interest Carry
$42,300
Total Financing Cost
$66,411

Closing Costs
Deed/Transfer Tax - County
%
$1,199
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$5,593
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,792
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)
$3,516
Misc.
Total Loan Closing
$7,331

Residual
As Repaired Value (ARV)
$1,398,300
Sale Costs
%
$83,898
Property Taxes
%
$3,835
Property Insurance
%
$1,758
Interest Carry - Purchase Loan Funding
$33,559
Interest Carry - Rehab Loan Funding
$8,741
Net Exit Price
$1,266,509
Cash Investment
$191,707
Loan payoff
$839,016
Estimated Profit
$235,786
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.