245994

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
%
%
%
%

$137,209

Cash Investment

$161,324

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$558,860
Buyer's Premium
Purchase Closing Costs
$7,427
Loan Points
$11,736
Loan Closing Costs
$6,274
Total Acquisition Cost
$584,297
Initial Loan Funding
$447,088
Cash Required to Close
$137,209
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$137,209

Loan Terms
Initial Loan Funding
$447,088
Rehab Loan Funding
$139,700
Total Loan Commitment
$586,788
Points
$11,736
Loan Closing Costs
$6,274
Interest Carry
$29,584
Total Financing Cost
$47,594

Closing Costs
Deed/Transfer Tax - County
%
$2,515
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,912
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,427
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)
$2,459
Misc.
Total Loan Closing
$6,274

Residual
As Repaired Value (ARV)
$978,000
Sale Costs
%
$58,680
Property Taxes
%
$3,186
Property Insurance
%
$1,229
Interest Carry - Purchase Loan Funding
$23,472
Interest Carry - Rehab Loan Funding
$6,112
Net Exit Price
$885,321
Cash Investment
$137,209
Loan payoff
$586,788
Estimated Profit
$161,324
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.