246292

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
%
%
%
%

$124,672

Cash Investment

$145,571

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$505,940
Buyer's Premium
Purchase Closing Costs
$6,818
Loan Points
$10,625
Loan Closing Costs
$6,041
Total Acquisition Cost
$529,424
Initial Loan Funding
$404,752
Cash Required to Close
$124,672
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$124,672

Loan Terms
Initial Loan Funding
$404,752
Rehab Loan Funding
$126,500
Total Loan Commitment
$531,252
Points
$10,625
Loan Closing Costs
$6,041
Interest Carry
$26,784
Total Financing Cost
$43,450

Closing Costs
Deed/Transfer Tax - County
%
$2,277
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,542
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,818
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)
$2,226
Misc.
Total Loan Closing
$6,041

Residual
As Repaired Value (ARV)
$885,400
Sale Costs
%
$53,124
Property Taxes
%
$2,884
Property Insurance
%
$1,113
Interest Carry - Purchase Loan Funding
$21,249
Interest Carry - Rehab Loan Funding
$5,534
Net Exit Price
$801,495
Cash Investment
$124,672
Loan payoff
$531,252
Estimated Profit
$145,571
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.