246680

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
%
%
%
%

$141,020

Cash Investment

$166,171

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$574,950
Buyer's Premium
Purchase Closing Costs
$7,612
Loan Points
$12,073
Loan Closing Costs
$6,345
Total Acquisition Cost
$600,980
Initial Loan Funding
$459,960
Cash Required to Close
$141,020
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$141,020

Loan Terms
Initial Loan Funding
$459,960
Rehab Loan Funding
$143,700
Total Loan Commitment
$603,660
Points
$12,073
Loan Closing Costs
$6,345
Interest Carry
$30,435
Total Financing Cost
$48,853

Closing Costs
Deed/Transfer Tax - County
%
$2,587
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,025
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,612
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)
$2,530
Misc.
Total Loan Closing
$6,345

Residual
As Repaired Value (ARV)
$1,006,200
Sale Costs
%
$60,372
Property Taxes
%
$3,277
Property Insurance
%
$1,265
Interest Carry - Purchase Loan Funding
$24,148
Interest Carry - Rehab Loan Funding
$6,287
Net Exit Price
$910,851
Cash Investment
$141,020
Loan payoff
$603,660
Estimated Profit
$166,171
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.