245826

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
%
%
%
%

$148,208

Cash Investment

$175,179

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$605,290
Buyer's Premium
Purchase Closing Costs
$7,961
Loan Points
$12,711
Loan Closing Costs
$6,478
Total Acquisition Cost
$632,440
Initial Loan Funding
$484,232
Cash Required to Close
$148,208
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$148,208

Loan Terms
Initial Loan Funding
$484,232
Rehab Loan Funding
$151,300
Total Loan Commitment
$635,532
Points
$12,711
Loan Closing Costs
$6,478
Interest Carry
$32,042
Total Financing Cost
$51,230

Closing Costs
Deed/Transfer Tax - County
%
$2,724
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,237
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,961
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)
$2,663
Misc.
Total Loan Closing
$6,478

Residual
As Repaired Value (ARV)
$1,059,300
Sale Costs
%
$63,558
Property Taxes
%
$3,450
Property Insurance
%
$1,332
Interest Carry - Purchase Loan Funding
$25,422
Interest Carry - Rehab Loan Funding
$6,619
Net Exit Price
$958,919
Cash Investment
$148,208
Loan payoff
$635,532
Estimated Profit
$175,179
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.