247797

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
%
%
%
%

$145,196

Cash Investment

$171,371

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$592,580
Buyer's Premium
Purchase Closing Costs
$7,815
Loan Points
$12,443
Loan Closing Costs
$6,422
Total Acquisition Cost
$619,260
Initial Loan Funding
$474,064
Cash Required to Close
$145,196
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$145,196

Loan Terms
Initial Loan Funding
$474,064
Rehab Loan Funding
$148,100
Total Loan Commitment
$622,164
Points
$12,443
Loan Closing Costs
$6,422
Interest Carry
$31,368
Total Financing Cost
$50,233

Closing Costs
Deed/Transfer Tax - County
%
$2,667
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,148
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,815
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)
$2,607
Misc.
Total Loan Closing
$6,422

Residual
As Repaired Value (ARV)
$1,037,000
Sale Costs
%
$62,220
Property Taxes
%
$3,378
Property Insurance
%
$1,304
Interest Carry - Purchase Loan Funding
$24,888
Interest Carry - Rehab Loan Funding
$6,479
Net Exit Price
$938,731
Cash Investment
$145,196
Loan payoff
$622,164
Estimated Profit
$171,371
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.