245914

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
%
%
%
%

$146,257

Cash Investment

$172,590

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$597,050
Buyer's Premium
Purchase Closing Costs
$7,866
Loan Points
$12,539
Loan Closing Costs
$6,442
Total Acquisition Cost
$623,897
Initial Loan Funding
$477,640
Cash Required to Close
$146,257
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$146,257

Loan Terms
Initial Loan Funding
$477,640
Rehab Loan Funding
$149,300
Total Loan Commitment
$626,940
Points
$12,539
Loan Closing Costs
$6,442
Interest Carry
$31,608
Total Financing Cost
$50,589

Closing Costs
Deed/Transfer Tax - County
%
$2,687
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,179
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,866
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)
$2,627
Misc.
Total Loan Closing
$6,442

Residual
As Repaired Value (ARV)
$1,044,800
Sale Costs
%
$62,688
Property Taxes
%
$3,403
Property Insurance
%
$1,314
Interest Carry - Purchase Loan Funding
$25,076
Interest Carry - Rehab Loan Funding
$6,532
Net Exit Price
$945,787
Cash Investment
$146,257
Loan payoff
$626,940
Estimated Profit
$172,590
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.