246076

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
%
%
%
%

$133,397

Cash Investment

$156,478

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$542,770
Buyer's Premium
Purchase Closing Costs
$7,242
Loan Points
$11,398
Loan Closing Costs
$6,203
Total Acquisition Cost
$567,613
Initial Loan Funding
$434,216
Cash Required to Close
$133,397
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$133,397

Loan Terms
Initial Loan Funding
$434,216
Rehab Loan Funding
$135,700
Total Loan Commitment
$569,916
Points
$11,398
Loan Closing Costs
$6,203
Interest Carry
$28,733
Total Financing Cost
$46,335

Closing Costs
Deed/Transfer Tax - County
%
$2,442
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,799
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,242
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)
$2,388
Misc.
Total Loan Closing
$6,203

Residual
As Repaired Value (ARV)
$949,800
Sale Costs
%
$56,988
Property Taxes
%
$3,094
Property Insurance
%
$1,194
Interest Carry - Purchase Loan Funding
$22,796
Interest Carry - Rehab Loan Funding
$5,937
Net Exit Price
$859,791
Cash Investment
$133,397
Loan payoff
$569,916
Estimated Profit
$156,478
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.