246300

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
%
%
%
%

$149,932

Cash Investment

$177,327

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$612,570
Buyer's Premium
Purchase Closing Costs
$8,045
Loan Points
$12,863
Loan Closing Costs
$6,510
Total Acquisition Cost
$639,988
Initial Loan Funding
$490,056
Cash Required to Close
$149,932
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$149,932

Loan Terms
Initial Loan Funding
$490,056
Rehab Loan Funding
$153,100
Total Loan Commitment
$643,156
Points
$12,863
Loan Closing Costs
$6,510
Interest Carry
$32,426
Total Financing Cost
$51,799

Closing Costs
Deed/Transfer Tax - County
%
$2,757
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,288
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,045
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)
$2,695
Misc.
Total Loan Closing
$6,510

Residual
As Repaired Value (ARV)
$1,072,000
Sale Costs
%
$64,320
Property Taxes
%
$3,492
Property Insurance
%
$1,348
Interest Carry - Purchase Loan Funding
$25,728
Interest Carry - Rehab Loan Funding
$6,698
Net Exit Price
$970,415
Cash Investment
$149,932
Loan payoff
$643,156
Estimated Profit
$177,327
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.