246289

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
%
%
%
%

$148,908

Cash Investment

$175,931

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$608,240
Buyer's Premium
Purchase Closing Costs
$7,995
Loan Points
$12,774
Loan Closing Costs
$6,491
Total Acquisition Cost
$635,500
Initial Loan Funding
$486,592
Cash Required to Close
$148,908
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$148,908

Loan Terms
Initial Loan Funding
$486,592
Rehab Loan Funding
$152,100
Total Loan Commitment
$638,692
Points
$12,774
Loan Closing Costs
$6,491
Interest Carry
$32,200
Total Financing Cost
$51,466

Closing Costs
Deed/Transfer Tax - County
%
$2,737
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,258
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,995
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)
$2,676
Misc.
Total Loan Closing
$6,491

Residual
As Repaired Value (ARV)
$1,064,400
Sale Costs
%
$63,864
Property Taxes
%
$3,467
Property Insurance
%
$1,338
Interest Carry - Purchase Loan Funding
$25,546
Interest Carry - Rehab Loan Funding
$6,654
Net Exit Price
$963,530
Cash Investment
$148,908
Loan payoff
$638,692
Estimated Profit
$175,931
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.