246210

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
%
%
%
%

$135,152

Cash Investment

$158,767

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$550,180
Buyer's Premium
Purchase Closing Costs
$7,327
Loan Points
$11,553
Loan Closing Costs
$6,236
Total Acquisition Cost
$575,296
Initial Loan Funding
$440,144
Cash Required to Close
$135,152
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$135,152

Loan Terms
Initial Loan Funding
$440,144
Rehab Loan Funding
$137,500
Total Loan Commitment
$577,644
Points
$11,553
Loan Closing Costs
$6,236
Interest Carry
$29,123
Total Financing Cost
$46,912

Closing Costs
Deed/Transfer Tax - County
%
$2,476
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,851
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,327
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)
$2,421
Misc.
Total Loan Closing
$6,236

Residual
As Repaired Value (ARV)
$962,800
Sale Costs
%
$57,768
Property Taxes
%
$3,136
Property Insurance
%
$1,210
Interest Carry - Purchase Loan Funding
$23,108
Interest Carry - Rehab Loan Funding
$6,016
Net Exit Price
$871,562
Cash Investment
$135,152
Loan payoff
$577,644
Estimated Profit
$158,767
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.