245815

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
%
%
%
%

$137,967

Cash Investment

$162,276

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$562,060
Buyer's Premium
Purchase Closing Costs
$7,464
Loan Points
$11,803
Loan Closing Costs
$6,288
Total Acquisition Cost
$587,615
Initial Loan Funding
$449,648
Cash Required to Close
$137,967
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$137,967

Loan Terms
Initial Loan Funding
$449,648
Rehab Loan Funding
$140,500
Total Loan Commitment
$590,148
Points
$11,803
Loan Closing Costs
$6,288
Interest Carry
$29,753
Total Financing Cost
$47,844

Closing Costs
Deed/Transfer Tax - County
%
$2,529
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,934
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,464
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)
$2,473
Misc.
Total Loan Closing
$6,288

Residual
As Repaired Value (ARV)
$983,600
Sale Costs
%
$59,016
Property Taxes
%
$3,204
Property Insurance
%
$1,237
Interest Carry - Purchase Loan Funding
$23,607
Interest Carry - Rehab Loan Funding
$6,147
Net Exit Price
$890,390
Cash Investment
$137,967
Loan payoff
$590,148
Estimated Profit
$162,276
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.