247602

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
%
%
%
%

$146,028

Cash Investment

$172,444

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$596,090
Buyer's Premium
Purchase Closing Costs
$7,855
Loan Points
$12,517
Loan Closing Costs
$6,438
Total Acquisition Cost
$622,900
Initial Loan Funding
$476,872
Cash Required to Close
$146,028
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$146,028

Loan Terms
Initial Loan Funding
$476,872
Rehab Loan Funding
$149,000
Total Loan Commitment
$625,872
Points
$12,517
Loan Closing Costs
$6,438
Interest Carry
$31,555
Total Financing Cost
$50,510

Closing Costs
Deed/Transfer Tax - County
%
$2,682
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,173
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,855
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)
$2,623
Misc.
Total Loan Closing
$6,438

Residual
As Repaired Value (ARV)
$1,043,200
Sale Costs
%
$62,592
Property Taxes
%
$3,398
Property Insurance
%
$1,311
Interest Carry - Purchase Loan Funding
$25,036
Interest Carry - Rehab Loan Funding
$6,519
Net Exit Price
$944,344
Cash Investment
$146,028
Loan payoff
$625,872
Estimated Profit
$172,444
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.