246705

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
%
%
%
%

$133,853

Cash Investment

$157,065

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$544,690
Buyer's Premium
Purchase Closing Costs
$7,264
Loan Points
$11,439
Loan Closing Costs
$6,212
Total Acquisition Cost
$569,605
Initial Loan Funding
$435,752
Cash Required to Close
$133,853
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$133,853

Loan Terms
Initial Loan Funding
$435,752
Rehab Loan Funding
$136,200
Total Loan Commitment
$571,952
Points
$11,439
Loan Closing Costs
$6,212
Interest Carry
$28,836
Total Financing Cost
$46,486

Closing Costs
Deed/Transfer Tax - County
%
$2,451
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,813
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,264
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)
$2,397
Misc.
Total Loan Closing
$6,212

Residual
As Repaired Value (ARV)
$953,200
Sale Costs
%
$57,192
Property Taxes
%
$3,105
Property Insurance
%
$1,198
Interest Carry - Purchase Loan Funding
$22,877
Interest Carry - Rehab Loan Funding
$5,959
Net Exit Price
$862,869
Cash Investment
$133,853
Loan payoff
$571,952
Estimated Profit
$157,065
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.