246253

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
%
%
%
%

$144,390

Cash Investment

$170,271

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$589,170
Buyer's Premium
Purchase Closing Costs
$7,775
Loan Points
$12,373
Loan Closing Costs
$6,407
Total Acquisition Cost
$615,726
Initial Loan Funding
$471,336
Cash Required to Close
$144,390
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$144,390

Loan Terms
Initial Loan Funding
$471,336
Rehab Loan Funding
$147,300
Total Loan Commitment
$618,636
Points
$12,373
Loan Closing Costs
$6,407
Interest Carry
$31,190
Total Financing Cost
$49,970

Closing Costs
Deed/Transfer Tax - County
%
$2,651
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,124
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,775
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)
$2,592
Misc.
Total Loan Closing
$6,407

Residual
As Repaired Value (ARV)
$1,031,000
Sale Costs
%
$61,860
Property Taxes
%
$3,358
Property Insurance
%
$1,296
Interest Carry - Purchase Loan Funding
$24,745
Interest Carry - Rehab Loan Funding
$6,444
Net Exit Price
$933,296
Cash Investment
$144,390
Loan payoff
$618,636
Estimated Profit
$170,271
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.