245923

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
%
%
%
%

$136,078

Cash Investment

$159,959

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$554,090
Buyer's Premium
Purchase Closing Costs
$7,372
Loan Points
$11,635
Loan Closing Costs
$6,253
Total Acquisition Cost
$579,350
Initial Loan Funding
$443,272
Cash Required to Close
$136,078
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$136,078

Loan Terms
Initial Loan Funding
$443,272
Rehab Loan Funding
$138,500
Total Loan Commitment
$581,772
Points
$11,635
Loan Closing Costs
$6,253
Interest Carry
$29,331
Total Financing Cost
$47,220

Closing Costs
Deed/Transfer Tax - County
%
$2,493
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,879
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,372
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)
$2,438
Misc.
Total Loan Closing
$6,253

Residual
As Repaired Value (ARV)
$969,700
Sale Costs
%
$58,182
Property Taxes
%
$3,158
Property Insurance
%
$1,219
Interest Carry - Purchase Loan Funding
$23,272
Interest Carry - Rehab Loan Funding
$6,059
Net Exit Price
$877,810
Cash Investment
$136,078
Loan payoff
$581,772
Estimated Profit
$159,959
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.