247468

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
%
%
%
%

$130,846

Cash Investment

$153,329

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$532,000
Buyer's Premium
Purchase Closing Costs
$7,118
Loan Points
$11,172
Loan Closing Costs
$6,156
Total Acquisition Cost
$556,446
Initial Loan Funding
$425,600
Cash Required to Close
$130,846
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$130,846

Loan Terms
Initial Loan Funding
$425,600
Rehab Loan Funding
$133,000
Total Loan Commitment
$558,600
Points
$11,172
Loan Closing Costs
$6,156
Interest Carry
$28,163
Total Financing Cost
$45,491

Closing Costs
Deed/Transfer Tax - County
%
$2,394
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,724
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,118
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)
$2,341
Misc.
Total Loan Closing
$6,156

Residual
As Repaired Value (ARV)
$931,000
Sale Costs
%
$55,860
Property Taxes
%
$3,032
Property Insurance
%
$1,170
Interest Carry - Purchase Loan Funding
$22,344
Interest Carry - Rehab Loan Funding
$5,819
Net Exit Price
$842,774
Cash Investment
$130,846
Loan payoff
$558,600
Estimated Profit
$153,329
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.