246941

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
%
%
%
%

$141,648

Cash Investment

$166,884

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$577,600
Buyer's Premium
Purchase Closing Costs
$7,642
Loan Points
$12,130
Loan Closing Costs
$6,356
Total Acquisition Cost
$603,728
Initial Loan Funding
$462,080
Cash Required to Close
$141,648
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$141,648

Loan Terms
Initial Loan Funding
$462,080
Rehab Loan Funding
$144,400
Total Loan Commitment
$606,480
Points
$12,130
Loan Closing Costs
$6,356
Interest Carry
$30,577
Total Financing Cost
$49,063

Closing Costs
Deed/Transfer Tax - County
%
$2,599
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,043
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,642
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)
$2,541
Misc.
Total Loan Closing
$6,356

Residual
As Repaired Value (ARV)
$1,010,800
Sale Costs
%
$60,648
Property Taxes
%
$3,292
Property Insurance
%
$1,271
Interest Carry - Purchase Loan Funding
$24,259
Interest Carry - Rehab Loan Funding
$6,318
Net Exit Price
$915,012
Cash Investment
$141,648
Loan payoff
$606,480
Estimated Profit
$166,884
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.