246395

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
%
%
%
%

$148,092

Cash Investment

$174,969

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$604,800
Buyer's Premium
Purchase Closing Costs
$7,955
Loan Points
$12,701
Loan Closing Costs
$6,476
Total Acquisition Cost
$631,932
Initial Loan Funding
$483,840
Cash Required to Close
$148,092
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$148,092

Loan Terms
Initial Loan Funding
$483,840
Rehab Loan Funding
$151,200
Total Loan Commitment
$635,040
Points
$12,701
Loan Closing Costs
$6,476
Interest Carry
$32,017
Total Financing Cost
$51,194

Closing Costs
Deed/Transfer Tax - County
%
$2,722
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,234
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,955
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)
$2,661
Misc.
Total Loan Closing
$6,476

Residual
As Repaired Value (ARV)
$1,058,400
Sale Costs
%
$63,504
Property Taxes
%
$3,447
Property Insurance
%
$1,331
Interest Carry - Purchase Loan Funding
$25,402
Interest Carry - Rehab Loan Funding
$6,615
Net Exit Price
$958,101
Cash Investment
$148,092
Loan payoff
$635,040
Estimated Profit
$174,969
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.