246175

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
%
%
%
%

$125,879

Cash Investment

$147,047

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$511,030
Buyer's Premium
Purchase Closing Costs
$6,877
Loan Points
$10,732
Loan Closing Costs
$6,064
Total Acquisition Cost
$534,703
Initial Loan Funding
$408,824
Cash Required to Close
$125,879
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$125,879

Loan Terms
Initial Loan Funding
$408,824
Rehab Loan Funding
$127,800
Total Loan Commitment
$536,624
Points
$10,732
Loan Closing Costs
$6,064
Interest Carry
$27,055
Total Financing Cost
$43,851

Closing Costs
Deed/Transfer Tax - County
%
$2,300
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,577
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,877
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)
$2,249
Misc.
Total Loan Closing
$6,064

Residual
As Repaired Value (ARV)
$894,300
Sale Costs
%
$53,658
Property Taxes
%
$2,913
Property Insurance
%
$1,124
Interest Carry - Purchase Loan Funding
$21,463
Interest Carry - Rehab Loan Funding
$5,591
Net Exit Price
$809,550
Cash Investment
$125,879
Loan payoff
$536,624
Estimated Profit
$147,047
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.