247628

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
%
%
%
%

$108,799

Cash Investment

$125,660

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$438,940
Buyer's Premium
Purchase Closing Costs
$6,048
Loan Points
$9,217
Loan Closing Costs
$5,746
Total Acquisition Cost
$459,951
Initial Loan Funding
$351,152
Cash Required to Close
$108,799
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,799

Loan Terms
Initial Loan Funding
$351,152
Rehab Loan Funding
$109,700
Total Loan Commitment
$460,852
Points
$9,217
Loan Closing Costs
$5,746
Interest Carry
$23,235
Total Financing Cost
$38,198

Closing Costs
Deed/Transfer Tax - County
%
$1,975
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,073
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,048
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)
$1,931
Misc.
Total Loan Closing
$5,746

Residual
As Repaired Value (ARV)
$768,100
Sale Costs
%
$46,086
Property Taxes
%
$2,502
Property Insurance
%
$966
Interest Carry - Purchase Loan Funding
$18,435
Interest Carry - Rehab Loan Funding
$4,799
Net Exit Price
$695,312
Cash Investment
$108,799
Loan payoff
$460,852
Estimated Profit
$125,660
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.