246702

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
%
%
%
%

$143,624

Cash Investment

$169,352

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$585,940
Buyer's Premium
Purchase Closing Costs
$7,738
Loan Points
$12,305
Loan Closing Costs
$6,393
Total Acquisition Cost
$612,376
Initial Loan Funding
$468,752
Cash Required to Close
$143,624
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$143,624

Loan Terms
Initial Loan Funding
$468,752
Rehab Loan Funding
$146,500
Total Loan Commitment
$615,252
Points
$12,305
Loan Closing Costs
$6,393
Interest Carry
$31,019
Total Financing Cost
$49,717

Closing Costs
Deed/Transfer Tax - County
%
$2,637
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,102
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,738
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)
$2,578
Misc.
Total Loan Closing
$6,393

Residual
As Repaired Value (ARV)
$1,025,400
Sale Costs
%
$61,524
Property Taxes
%
$3,340
Property Insurance
%
$1,289
Interest Carry - Purchase Loan Funding
$24,609
Interest Carry - Rehab Loan Funding
$6,409
Net Exit Price
$928,228
Cash Investment
$143,624
Loan payoff
$615,252
Estimated Profit
$169,352
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.