246296

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
%
%
%
%

$150,769

Cash Investment

$178,379

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$616,100
Buyer's Premium
Purchase Closing Costs
$8,085
Loan Points
$12,938
Loan Closing Costs
$6,526
Total Acquisition Cost
$643,649
Initial Loan Funding
$492,880
Cash Required to Close
$150,769
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$150,769

Loan Terms
Initial Loan Funding
$492,880
Rehab Loan Funding
$154,000
Total Loan Commitment
$646,880
Points
$12,938
Loan Closing Costs
$6,526
Interest Carry
$32,614
Total Financing Cost
$52,077

Closing Costs
Deed/Transfer Tax - County
%
$2,772
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,313
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,085
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)
$2,711
Misc.
Total Loan Closing
$6,526

Residual
As Repaired Value (ARV)
$1,078,200
Sale Costs
%
$64,692
Property Taxes
%
$3,512
Property Insurance
%
$1,355
Interest Carry - Purchase Loan Funding
$25,876
Interest Carry - Rehab Loan Funding
$6,738
Net Exit Price
$976,027
Cash Investment
$150,769
Loan payoff
$646,880
Estimated Profit
$178,379
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.