247361

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
%
%
%
%

$136,666

Cash Investment

$160,680

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$556,570
Buyer's Premium
Purchase Closing Costs
$7,401
Loan Points
$11,687
Loan Closing Costs
$6,264
Total Acquisition Cost
$581,922
Initial Loan Funding
$445,256
Cash Required to Close
$136,666
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$136,666

Loan Terms
Initial Loan Funding
$445,256
Rehab Loan Funding
$139,100
Total Loan Commitment
$584,356
Points
$11,687
Loan Closing Costs
$6,264
Interest Carry
$29,462
Total Financing Cost
$47,413

Closing Costs
Deed/Transfer Tax - County
%
$2,505
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,896
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,401
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)
$2,449
Misc.
Total Loan Closing
$6,264

Residual
As Repaired Value (ARV)
$974,000
Sale Costs
%
$58,440
Property Taxes
%
$3,172
Property Insurance
%
$1,224
Interest Carry - Purchase Loan Funding
$23,376
Interest Carry - Rehab Loan Funding
$6,086
Net Exit Price
$881,702
Cash Investment
$136,666
Loan payoff
$584,356
Estimated Profit
$160,680
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.