246779

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
%
%
%
%

$147,209

Cash Investment

$173,852

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$601,070
Buyer's Premium
Purchase Closing Costs
$7,912
Loan Points
$12,623
Loan Closing Costs
$6,460
Total Acquisition Cost
$628,065
Initial Loan Funding
$480,856
Cash Required to Close
$147,209
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$147,209

Loan Terms
Initial Loan Funding
$480,856
Rehab Loan Funding
$150,300
Total Loan Commitment
$631,156
Points
$12,623
Loan Closing Costs
$6,460
Interest Carry
$31,821
Total Financing Cost
$50,903

Closing Costs
Deed/Transfer Tax - County
%
$2,705
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,207
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,912
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)
$2,645
Misc.
Total Loan Closing
$6,460

Residual
As Repaired Value (ARV)
$1,051,900
Sale Costs
%
$63,114
Property Taxes
%
$3,426
Property Insurance
%
$1,322
Interest Carry - Purchase Loan Funding
$25,245
Interest Carry - Rehab Loan Funding
$6,576
Net Exit Price
$952,217
Cash Investment
$147,209
Loan payoff
$631,156
Estimated Profit
$173,852
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.