246027

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
%
%
%
%

$121,312

Cash Investment

$141,428

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$491,760
Buyer's Premium
Purchase Closing Costs
$6,655
Loan Points
$10,326
Loan Closing Costs
$5,979
Total Acquisition Cost
$514,720
Initial Loan Funding
$393,408
Cash Required to Close
$121,312
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$121,312

Loan Terms
Initial Loan Funding
$393,408
Rehab Loan Funding
$122,900
Total Loan Commitment
$516,308
Points
$10,326
Loan Closing Costs
$5,979
Interest Carry
$26,031
Total Financing Cost
$42,336

Closing Costs
Deed/Transfer Tax - County
%
$2,213
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,442
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,655
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)
$2,164
Misc.
Total Loan Closing
$5,979

Residual
As Repaired Value (ARV)
$860,600
Sale Costs
%
$51,636
Property Taxes
%
$2,803
Property Insurance
%
$1,082
Interest Carry - Purchase Loan Funding
$20,654
Interest Carry - Rehab Loan Funding
$5,377
Net Exit Price
$779,048
Cash Investment
$121,312
Loan payoff
$516,308
Estimated Profit
$141,428
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.