246122

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
%
%
%
%

$114,995

Cash Investment

$133,403

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$465,090
Buyer's Premium
Purchase Closing Costs
$6,349
Loan Points
$9,767
Loan Closing Costs
$5,861
Total Acquisition Cost
$487,067
Initial Loan Funding
$372,072
Cash Required to Close
$114,995
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$114,995

Loan Terms
Initial Loan Funding
$372,072
Rehab Loan Funding
$116,300
Total Loan Commitment
$488,372
Points
$9,767
Loan Closing Costs
$5,861
Interest Carry
$24,622
Total Financing Cost
$40,251

Closing Costs
Deed/Transfer Tax - County
%
$2,093
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,256
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,349
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)
$2,046
Misc.
Total Loan Closing
$5,861

Residual
As Repaired Value (ARV)
$813,900
Sale Costs
%
$48,834
Property Taxes
%
$2,651
Property Insurance
%
$1,023
Interest Carry - Purchase Loan Funding
$19,534
Interest Carry - Rehab Loan Funding
$5,088
Net Exit Price
$736,770
Cash Investment
$114,995
Loan payoff
$488,372
Estimated Profit
$133,403
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.