242599

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
%
%
%
%

$141,775

Cash Investment

$172,825

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$589,330
Buyer's Premium
Purchase Closing Costs
$5,125
Loan Points
$12,375
Loan Closing Costs
$6,408
Total Acquisition Cost
$613,239
Initial Loan Funding
$471,464
Cash Required to Close
$141,775
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$141,775

Loan Terms
Initial Loan Funding
$471,464
Rehab Loan Funding
$147,300
Total Loan Commitment
$618,764
Points
$12,375
Loan Closing Costs
$6,408
Interest Carry
$31,196
Total Financing Cost
$49,980

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,125
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,125
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)
$2,593
Misc.
Total Loan Closing
$6,408

Residual
As Repaired Value (ARV)
$1,031,300
Sale Costs
%
$61,878
Property Taxes
%
$3,565
Property Insurance
%
$1,297
Interest Carry - Purchase Loan Funding
$24,752
Interest Carry - Rehab Loan Funding
$6,444
Net Exit Price
$933,364
Cash Investment
$141,775
Loan payoff
$618,764
Estimated Profit
$172,825
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.