246124

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
%
%
%
%

$138,628

Cash Investment

$163,119

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$564,850
Buyer's Premium
Purchase Closing Costs
$7,496
Loan Points
$11,862
Loan Closing Costs
$6,300
Total Acquisition Cost
$590,508
Initial Loan Funding
$451,880
Cash Required to Close
$138,628
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$138,628

Loan Terms
Initial Loan Funding
$451,880
Rehab Loan Funding
$141,200
Total Loan Commitment
$593,080
Points
$11,862
Loan Closing Costs
$6,300
Interest Carry
$29,901
Total Financing Cost
$48,063

Closing Costs
Deed/Transfer Tax - County
%
$2,542
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,954
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,496
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)
$2,485
Misc.
Total Loan Closing
$6,300

Residual
As Repaired Value (ARV)
$988,500
Sale Costs
%
$59,310
Property Taxes
%
$3,220
Property Insurance
%
$1,243
Interest Carry - Purchase Loan Funding
$23,724
Interest Carry - Rehab Loan Funding
$6,178
Net Exit Price
$894,826
Cash Investment
$138,628
Loan payoff
$593,080
Estimated Profit
$163,119
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.