246585

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
%
%
%
%

$134,484

Cash Investment

$157,956

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$547,360
Buyer's Premium
Purchase Closing Costs
$7,295
Loan Points
$11,494
Loan Closing Costs
$6,223
Total Acquisition Cost
$572,372
Initial Loan Funding
$437,888
Cash Required to Close
$134,484
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$134,484

Loan Terms
Initial Loan Funding
$437,888
Rehab Loan Funding
$136,800
Total Loan Commitment
$574,688
Points
$11,494
Loan Closing Costs
$6,223
Interest Carry
$28,974
Total Financing Cost
$46,691

Closing Costs
Deed/Transfer Tax - County
%
$2,463
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,832
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,295
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)
$2,408
Misc.
Total Loan Closing
$6,223

Residual
As Repaired Value (ARV)
$957,900
Sale Costs
%
$57,474
Property Taxes
%
$3,120
Property Insurance
%
$1,204
Interest Carry - Purchase Loan Funding
$22,989
Interest Carry - Rehab Loan Funding
$5,985
Net Exit Price
$867,128
Cash Investment
$134,484
Loan payoff
$574,688
Estimated Profit
$157,956
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.