247870

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
%
%
%
%

$144,198

Cash Investment

$170,044

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$588,360
Buyer's Premium
Purchase Closing Costs
$7,766
Loan Points
$12,356
Loan Closing Costs
$6,404
Total Acquisition Cost
$614,886
Initial Loan Funding
$470,688
Cash Required to Close
$144,198
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$144,198

Loan Terms
Initial Loan Funding
$470,688
Rehab Loan Funding
$147,100
Total Loan Commitment
$617,788
Points
$12,356
Loan Closing Costs
$6,404
Interest Carry
$31,147
Total Financing Cost
$49,906

Closing Costs
Deed/Transfer Tax - County
%
$2,648
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,119
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,766
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)
$2,589
Misc.
Total Loan Closing
$6,404

Residual
As Repaired Value (ARV)
$1,029,600
Sale Costs
%
$61,776
Property Taxes
%
$3,354
Property Insurance
%
$1,294
Interest Carry - Purchase Loan Funding
$24,711
Interest Carry - Rehab Loan Funding
$6,436
Net Exit Price
$932,029
Cash Investment
$144,198
Loan payoff
$617,788
Estimated Profit
$170,044
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.