246294

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
%
%
%
%

$134,973

Cash Investment

$158,473

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$549,420
Buyer's Premium
Purchase Closing Costs
$7,318
Loan Points
$11,539
Loan Closing Costs
$6,232
Total Acquisition Cost
$574,509
Initial Loan Funding
$439,536
Cash Required to Close
$134,973
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$134,973

Loan Terms
Initial Loan Funding
$439,536
Rehab Loan Funding
$137,400
Total Loan Commitment
$576,936
Points
$11,539
Loan Closing Costs
$6,232
Interest Carry
$29,087
Total Financing Cost
$46,858

Closing Costs
Deed/Transfer Tax - County
%
$2,472
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,846
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,318
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)
$2,417
Misc.
Total Loan Closing
$6,232

Residual
As Repaired Value (ARV)
$961,500
Sale Costs
%
$57,690
Property Taxes
%
$3,132
Property Insurance
%
$1,209
Interest Carry - Purchase Loan Funding
$23,076
Interest Carry - Rehab Loan Funding
$6,011
Net Exit Price
$870,383
Cash Investment
$134,973
Loan payoff
$576,936
Estimated Profit
$158,473
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.