246283

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
%
%
%
%

$134,285

Cash Investment

$157,667

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$546,520
Buyer's Premium
Purchase Closing Costs
$7,285
Loan Points
$11,476
Loan Closing Costs
$6,220
Total Acquisition Cost
$571,501
Initial Loan Funding
$437,216
Cash Required to Close
$134,285
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$134,285

Loan Terms
Initial Loan Funding
$437,216
Rehab Loan Funding
$136,600
Total Loan Commitment
$573,816
Points
$11,476
Loan Closing Costs
$6,220
Interest Carry
$28,930
Total Financing Cost
$46,626

Closing Costs
Deed/Transfer Tax - County
%
$2,459
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,826
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,285
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)
$2,405
Misc.
Total Loan Closing
$6,220

Residual
As Repaired Value (ARV)
$956,400
Sale Costs
%
$57,384
Property Taxes
%
$3,115
Property Insurance
%
$1,202
Interest Carry - Purchase Loan Funding
$22,954
Interest Carry - Rehab Loan Funding
$5,976
Net Exit Price
$865,768
Cash Investment
$134,285
Loan payoff
$573,816
Estimated Profit
$157,667
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.