245871

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
%
%
%
%

$141,457

Cash Investment

$166,657

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$576,790
Buyer's Premium
Purchase Closing Costs
$7,633
Loan Points
$12,113
Loan Closing Costs
$6,353
Total Acquisition Cost
$602,889
Initial Loan Funding
$461,432
Cash Required to Close
$141,457
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$141,457

Loan Terms
Initial Loan Funding
$461,432
Rehab Loan Funding
$144,200
Total Loan Commitment
$605,632
Points
$12,113
Loan Closing Costs
$6,353
Interest Carry
$30,534
Total Financing Cost
$48,999

Closing Costs
Deed/Transfer Tax - County
%
$2,596
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,038
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,633
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)
$2,538
Misc.
Total Loan Closing
$6,353

Residual
As Repaired Value (ARV)
$1,009,400
Sale Costs
%
$60,564
Property Taxes
%
$3,288
Property Insurance
%
$1,269
Interest Carry - Purchase Loan Funding
$24,225
Interest Carry - Rehab Loan Funding
$6,309
Net Exit Price
$913,745
Cash Investment
$141,457
Loan payoff
$605,632
Estimated Profit
$166,657
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.