247605

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
%
%
%
%

$114,177

Cash Investment

$132,452

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$461,640
Buyer's Premium
Purchase Closing Costs
$6,309
Loan Points
$9,694
Loan Closing Costs
$5,846
Total Acquisition Cost
$483,489
Initial Loan Funding
$369,312
Cash Required to Close
$114,177
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$114,177

Loan Terms
Initial Loan Funding
$369,312
Rehab Loan Funding
$115,400
Total Loan Commitment
$484,712
Points
$9,694
Loan Closing Costs
$5,846
Interest Carry
$24,438
Total Financing Cost
$39,978

Closing Costs
Deed/Transfer Tax - County
%
$2,077
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,231
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,309
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)
$2,031
Misc.
Total Loan Closing
$5,846

Residual
As Repaired Value (ARV)
$807,900
Sale Costs
%
$48,474
Property Taxes
%
$2,631
Property Insurance
%
$1,016
Interest Carry - Purchase Loan Funding
$19,389
Interest Carry - Rehab Loan Funding
$5,049
Net Exit Price
$731,341
Cash Investment
$114,177
Loan payoff
$484,712
Estimated Profit
$132,452
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.