245912

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
%
%
%
%

$145,610

Cash Investment

$171,870

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$594,320
Buyer's Premium
Purchase Closing Costs
$7,835
Loan Points
$12,481
Loan Closing Costs
$6,430
Total Acquisition Cost
$621,066
Initial Loan Funding
$475,456
Cash Required to Close
$145,610
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$145,610

Loan Terms
Initial Loan Funding
$475,456
Rehab Loan Funding
$148,600
Total Loan Commitment
$624,056
Points
$12,481
Loan Closing Costs
$6,430
Interest Carry
$31,463
Total Financing Cost
$50,374

Closing Costs
Deed/Transfer Tax - County
%
$2,674
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,160
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,835
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)
$2,615
Misc.
Total Loan Closing
$6,430

Residual
As Repaired Value (ARV)
$1,040,100
Sale Costs
%
$62,406
Property Taxes
%
$3,388
Property Insurance
%
$1,308
Interest Carry - Purchase Loan Funding
$24,961
Interest Carry - Rehab Loan Funding
$6,501
Net Exit Price
$941,536
Cash Investment
$145,610
Loan payoff
$624,056
Estimated Profit
$171,870
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.