247635

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
%
%
%
%

$149,084

Cash Investment

$176,235

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$608,990
Buyer's Premium
Purchase Closing Costs
$8,003
Loan Points
$12,788
Loan Closing Costs
$6,495
Total Acquisition Cost
$636,276
Initial Loan Funding
$487,192
Cash Required to Close
$149,084
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$149,084

Loan Terms
Initial Loan Funding
$487,192
Rehab Loan Funding
$152,200
Total Loan Commitment
$639,392
Points
$12,788
Loan Closing Costs
$6,495
Interest Carry
$32,236
Total Financing Cost
$51,519

Closing Costs
Deed/Transfer Tax - County
%
$2,740
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,263
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,003
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)
$2,680
Misc.
Total Loan Closing
$6,495

Residual
As Repaired Value (ARV)
$1,065,700
Sale Costs
%
$63,942
Property Taxes
%
$3,471
Property Insurance
%
$1,340
Interest Carry - Purchase Loan Funding
$25,578
Interest Carry - Rehab Loan Funding
$6,659
Net Exit Price
$964,711
Cash Investment
$149,084
Loan payoff
$639,392
Estimated Profit
$176,235
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.