247576

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
%
%
%
%

$117,168

Cash Investment

$136,170

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$474,260
Buyer's Premium
Purchase Closing Costs
$6,454
Loan Points
$9,960
Loan Closing Costs
$5,902
Total Acquisition Cost
$496,576
Initial Loan Funding
$379,408
Cash Required to Close
$117,168
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$117,168

Loan Terms
Initial Loan Funding
$379,408
Rehab Loan Funding
$118,600
Total Loan Commitment
$498,008
Points
$9,960
Loan Closing Costs
$5,902
Interest Carry
$25,108
Total Financing Cost
$40,970

Closing Costs
Deed/Transfer Tax - County
%
$2,134
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,320
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,454
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)
$2,087
Misc.
Total Loan Closing
$5,902

Residual
As Repaired Value (ARV)
$830,000
Sale Costs
%
$49,800
Property Taxes
%
$2,703
Property Insurance
%
$1,043
Interest Carry - Purchase Loan Funding
$19,919
Interest Carry - Rehab Loan Funding
$5,189
Net Exit Price
$751,346
Cash Investment
$117,168
Loan payoff
$498,008
Estimated Profit
$136,170
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.