246333

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
%
%
%
%

$150,429

Cash Investment

$177,905

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$614,660
Buyer's Premium
Purchase Closing Costs
$8,069
Loan Points
$12,909
Loan Closing Costs
$6,520
Total Acquisition Cost
$642,157
Initial Loan Funding
$491,728
Cash Required to Close
$150,429
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$150,429

Loan Terms
Initial Loan Funding
$491,728
Rehab Loan Funding
$153,700
Total Loan Commitment
$645,428
Points
$12,909
Loan Closing Costs
$6,520
Interest Carry
$32,540
Total Financing Cost
$51,968

Closing Costs
Deed/Transfer Tax - County
%
$2,766
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,303
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,069
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)
$2,705
Misc.
Total Loan Closing
$6,520

Residual
As Repaired Value (ARV)
$1,075,700
Sale Costs
%
$64,542
Property Taxes
%
$3,504
Property Insurance
%
$1,352
Interest Carry - Purchase Loan Funding
$25,816
Interest Carry - Rehab Loan Funding
$6,724
Net Exit Price
$973,762
Cash Investment
$150,429
Loan payoff
$645,428
Estimated Profit
$177,905
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.