246966

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
%
%
%
%

$127,319

Cash Investment

$148,839

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$517,110
Buyer's Premium
Purchase Closing Costs
$6,947
Loan Points
$10,860
Loan Closing Costs
$6,090
Total Acquisition Cost
$541,007
Initial Loan Funding
$413,688
Cash Required to Close
$127,319
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$127,319

Loan Terms
Initial Loan Funding
$413,688
Rehab Loan Funding
$129,300
Total Loan Commitment
$542,988
Points
$10,860
Loan Closing Costs
$6,090
Interest Carry
$27,375
Total Financing Cost
$44,326

Closing Costs
Deed/Transfer Tax - County
%
$2,327
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,620
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,947
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)
$2,275
Misc.
Total Loan Closing
$6,090

Residual
As Repaired Value (ARV)
$904,900
Sale Costs
%
$54,294
Property Taxes
%
$2,948
Property Insurance
%
$1,138
Interest Carry - Purchase Loan Funding
$21,719
Interest Carry - Rehab Loan Funding
$5,657
Net Exit Price
$819,145
Cash Investment
$127,319
Loan payoff
$542,988
Estimated Profit
$148,839
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.