246811

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
%
%
%
%

$127,106

Cash Investment

$148,615

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$516,210
Buyer's Premium
Purchase Closing Costs
$6,936
Loan Points
$10,841
Loan Closing Costs
$6,086
Total Acquisition Cost
$540,074
Initial Loan Funding
$412,968
Cash Required to Close
$127,106
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$127,106

Loan Terms
Initial Loan Funding
$412,968
Rehab Loan Funding
$129,100
Total Loan Commitment
$542,068
Points
$10,841
Loan Closing Costs
$6,086
Interest Carry
$27,329
Total Financing Cost
$44,257

Closing Costs
Deed/Transfer Tax - County
%
$2,323
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,613
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,936
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)
$2,271
Misc.
Total Loan Closing
$6,086

Residual
As Repaired Value (ARV)
$903,400
Sale Costs
%
$54,204
Property Taxes
%
$2,942
Property Insurance
%
$1,136
Interest Carry - Purchase Loan Funding
$21,681
Interest Carry - Rehab Loan Funding
$5,648
Net Exit Price
$817,789
Cash Investment
$127,106
Loan payoff
$542,068
Estimated Profit
$148,615
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.