563743

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
%
%
%
%

$160,315

Cash Investment

$189,744

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$655,010
Buyer's Premium
Purchase Closing Costs
$8,860
Loan Points
$13,756
Loan Closing Costs
$6,697
Total Acquisition Cost
$684,323
Initial Loan Funding
$524,008
Cash Required to Close
$160,315
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$160,315

Loan Terms
Initial Loan Funding
$524,008
Rehab Loan Funding
$163,800
Total Loan Commitment
$687,808
Points
$13,756
Loan Closing Costs
$6,697
Interest Carry
$34,677
Total Financing Cost
$55,130

Closing Costs
Deed/Transfer Tax - County
%
$3,275
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,585
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,860
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)
$2,882
Misc.
Total Loan Closing
$6,697

Residual
As Repaired Value (ARV)
$1,146,300
Sale Costs
%
$68,778
Property Taxes
%
$3,537
Property Insurance
%
$1,441
Interest Carry - Purchase Loan Funding
$27,510
Interest Carry - Rehab Loan Funding
$7,166
Net Exit Price
$1,037,867
Cash Investment
$160,315
Loan payoff
$687,808
Estimated Profit
$189,744
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.