246160

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
%
%
%
%

$128,609

Cash Investment

$150,584

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$522,560
Buyer's Premium
Purchase Closing Costs
$7,009
Loan Points
$10,973
Loan Closing Costs
$6,114
Total Acquisition Cost
$546,657
Initial Loan Funding
$418,048
Cash Required to Close
$128,609
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$128,609

Loan Terms
Initial Loan Funding
$418,048
Rehab Loan Funding
$130,600
Total Loan Commitment
$548,648
Points
$10,973
Loan Closing Costs
$6,114
Interest Carry
$27,661
Total Financing Cost
$44,748

Closing Costs
Deed/Transfer Tax - County
%
$2,352
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,658
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,009
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)
$2,299
Misc.
Total Loan Closing
$6,114

Residual
As Repaired Value (ARV)
$914,500
Sale Costs
%
$54,870
Property Taxes
%
$2,979
Property Insurance
%
$1,150
Interest Carry - Purchase Loan Funding
$21,948
Interest Carry - Rehab Loan Funding
$5,714
Net Exit Price
$827,841
Cash Investment
$128,609
Loan payoff
$548,648
Estimated Profit
$150,584
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.