245873

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
%
%
%
%

$150,711

Cash Investment

$178,179

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$615,850
Buyer's Premium
Purchase Closing Costs
$8,082
Loan Points
$12,934
Loan Closing Costs
$6,525
Total Acquisition Cost
$643,391
Initial Loan Funding
$492,680
Cash Required to Close
$150,711
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$150,711

Loan Terms
Initial Loan Funding
$492,680
Rehab Loan Funding
$154,000
Total Loan Commitment
$646,680
Points
$12,934
Loan Closing Costs
$6,525
Interest Carry
$32,603
Total Financing Cost
$52,062

Closing Costs
Deed/Transfer Tax - County
%
$2,771
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,311
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,082
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)
$2,710
Misc.
Total Loan Closing
$6,525

Residual
As Repaired Value (ARV)
$1,077,700
Sale Costs
%
$64,662
Property Taxes
%
$3,510
Property Insurance
%
$1,355
Interest Carry - Purchase Loan Funding
$25,866
Interest Carry - Rehab Loan Funding
$6,738
Net Exit Price
$975,570
Cash Investment
$150,711
Loan payoff
$646,680
Estimated Profit
$178,179
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.