246295

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
%
%
%
%

$127,342

Cash Investment

$148,918

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$517,210
Buyer's Premium
Purchase Closing Costs
$6,948
Loan Points
$10,861
Loan Closing Costs
$6,091
Total Acquisition Cost
$541,110
Initial Loan Funding
$413,768
Cash Required to Close
$127,342
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$127,342

Loan Terms
Initial Loan Funding
$413,768
Rehab Loan Funding
$129,300
Total Loan Commitment
$543,068
Points
$10,861
Loan Closing Costs
$6,091
Interest Carry
$27,380
Total Financing Cost
$44,332

Closing Costs
Deed/Transfer Tax - County
%
$2,327
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,620
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,948
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)
$2,276
Misc.
Total Loan Closing
$6,091

Residual
As Repaired Value (ARV)
$905,100
Sale Costs
%
$54,306
Property Taxes
%
$2,948
Property Insurance
%
$1,138
Interest Carry - Purchase Loan Funding
$21,723
Interest Carry - Rehab Loan Funding
$5,657
Net Exit Price
$819,328
Cash Investment
$127,342
Loan payoff
$543,068
Estimated Profit
$148,918
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.