246510

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
%
%
%
%

$144,863

Cash Investment

$170,865

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$591,170
Buyer's Premium
Purchase Closing Costs
$7,798
Loan Points
$12,415
Loan Closing Costs
$6,416
Total Acquisition Cost
$617,799
Initial Loan Funding
$472,936
Cash Required to Close
$144,863
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$144,863

Loan Terms
Initial Loan Funding
$472,936
Rehab Loan Funding
$147,800
Total Loan Commitment
$620,736
Points
$12,415
Loan Closing Costs
$6,416
Interest Carry
$31,295
Total Financing Cost
$50,126

Closing Costs
Deed/Transfer Tax - County
%
$2,660
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,138
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,798
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)
$2,601
Misc.
Total Loan Closing
$6,416

Residual
As Repaired Value (ARV)
$1,034,500
Sale Costs
%
$62,070
Property Taxes
%
$3,370
Property Insurance
%
$1,301
Interest Carry - Purchase Loan Funding
$24,829
Interest Carry - Rehab Loan Funding
$6,466
Net Exit Price
$936,464
Cash Investment
$144,863
Loan payoff
$620,736
Estimated Profit
$170,865
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.