247515

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
%
%
%
%

$140,731

Cash Investment

$165,742

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$573,730
Buyer's Premium
Purchase Closing Costs
$7,598
Loan Points
$12,048
Loan Closing Costs
$6,339
Total Acquisition Cost
$599,715
Initial Loan Funding
$458,984
Cash Required to Close
$140,731
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$140,731

Loan Terms
Initial Loan Funding
$458,984
Rehab Loan Funding
$143,400
Total Loan Commitment
$602,384
Points
$12,048
Loan Closing Costs
$6,339
Interest Carry
$30,370
Total Financing Cost
$48,758

Closing Costs
Deed/Transfer Tax - County
%
$2,582
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,016
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,598
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)
$2,524
Misc.
Total Loan Closing
$6,339

Residual
As Repaired Value (ARV)
$1,004,000
Sale Costs
%
$60,240
Property Taxes
%
$3,270
Property Insurance
%
$1,262
Interest Carry - Purchase Loan Funding
$24,097
Interest Carry - Rehab Loan Funding
$6,274
Net Exit Price
$908,857
Cash Investment
$140,731
Loan payoff
$602,384
Estimated Profit
$165,742
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.