246128

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
%
%
%
%

$153,983

Cash Investment

$182,360

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$629,670
Buyer's Premium
Purchase Closing Costs
$8,241
Loan Points
$13,223
Loan Closing Costs
$6,586
Total Acquisition Cost
$657,719
Initial Loan Funding
$503,736
Cash Required to Close
$153,983
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$153,983

Loan Terms
Initial Loan Funding
$503,736
Rehab Loan Funding
$157,400
Total Loan Commitment
$661,136
Points
$13,223
Loan Closing Costs
$6,586
Interest Carry
$33,332
Total Financing Cost
$53,141

Closing Costs
Deed/Transfer Tax - County
%
$2,834
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,408
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,241
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)
$2,771
Misc.
Total Loan Closing
$6,586

Residual
As Repaired Value (ARV)
$1,101,900
Sale Costs
%
$66,114
Property Taxes
%
$3,589
Property Insurance
%
$1,385
Interest Carry - Purchase Loan Funding
$26,446
Interest Carry - Rehab Loan Funding
$6,886
Net Exit Price
$997,479
Cash Investment
$153,983
Loan payoff
$661,136
Estimated Profit
$182,360
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.