246649

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
%
%
%
%

$138,521

Cash Investment

$162,960

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$564,400
Buyer's Premium
Purchase Closing Costs
$7,491
Loan Points
$11,852
Loan Closing Costs
$6,298
Total Acquisition Cost
$590,041
Initial Loan Funding
$451,520
Cash Required to Close
$138,521
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$138,521

Loan Terms
Initial Loan Funding
$451,520
Rehab Loan Funding
$141,100
Total Loan Commitment
$592,620
Points
$11,852
Loan Closing Costs
$6,298
Interest Carry
$29,878
Total Financing Cost
$48,029

Closing Costs
Deed/Transfer Tax - County
%
$2,540
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,951
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,491
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)
$2,483
Misc.
Total Loan Closing
$6,298

Residual
As Repaired Value (ARV)
$987,700
Sale Costs
%
$59,262
Property Taxes
%
$3,217
Property Insurance
%
$1,242
Interest Carry - Purchase Loan Funding
$23,705
Interest Carry - Rehab Loan Funding
$6,173
Net Exit Price
$894,101
Cash Investment
$138,521
Loan payoff
$592,620
Estimated Profit
$162,960
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.