246408

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
%
%
%
%

$142,809

Cash Investment

$168,391

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$582,500
Buyer's Premium
Purchase Closing Costs
$7,699
Loan Points
$12,232
Loan Closing Costs
$6,378
Total Acquisition Cost
$608,809
Initial Loan Funding
$466,000
Cash Required to Close
$142,809
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$142,809

Loan Terms
Initial Loan Funding
$466,000
Rehab Loan Funding
$145,600
Total Loan Commitment
$611,600
Points
$12,232
Loan Closing Costs
$6,378
Interest Carry
$30,835
Total Financing Cost
$49,445

Closing Costs
Deed/Transfer Tax - County
%
$2,621
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,078
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,699
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)
$2,563
Misc.
Total Loan Closing
$6,378

Residual
As Repaired Value (ARV)
$1,019,400
Sale Costs
%
$61,164
Property Taxes
%
$3,320
Property Insurance
%
$1,282
Interest Carry - Purchase Loan Funding
$24,465
Interest Carry - Rehab Loan Funding
$6,370
Net Exit Price
$922,799
Cash Investment
$142,809
Loan payoff
$611,600
Estimated Profit
$168,391
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.