246244

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
%
%
%
%

$141,260

Cash Investment

$166,357

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$575,960
Buyer's Premium
Purchase Closing Costs
$7,624
Loan Points
$12,095
Loan Closing Costs
$6,349
Total Acquisition Cost
$602,028
Initial Loan Funding
$460,768
Cash Required to Close
$141,260
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$141,260

Loan Terms
Initial Loan Funding
$460,768
Rehab Loan Funding
$144,000
Total Loan Commitment
$604,768
Points
$12,095
Loan Closing Costs
$6,349
Interest Carry
$30,490
Total Financing Cost
$48,935

Closing Costs
Deed/Transfer Tax - County
%
$2,592
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,032
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,624
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)
$2,534
Misc.
Total Loan Closing
$6,349

Residual
As Repaired Value (ARV)
$1,007,900
Sale Costs
%
$60,474
Property Taxes
%
$3,283
Property Insurance
%
$1,267
Interest Carry - Purchase Loan Funding
$24,190
Interest Carry - Rehab Loan Funding
$6,300
Net Exit Price
$912,386
Cash Investment
$141,260
Loan payoff
$604,768
Estimated Profit
$166,357
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.