247997

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
%
%
%
%

$147,732

Cash Investment

$174,501

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$603,280
Buyer's Premium
Purchase Closing Costs
$7,938
Loan Points
$12,668
Loan Closing Costs
$6,469
Total Acquisition Cost
$630,356
Initial Loan Funding
$482,624
Cash Required to Close
$147,732
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$147,732

Loan Terms
Initial Loan Funding
$482,624
Rehab Loan Funding
$150,800
Total Loan Commitment
$633,424
Points
$12,668
Loan Closing Costs
$6,469
Interest Carry
$31,935
Total Financing Cost
$51,073

Closing Costs
Deed/Transfer Tax - County
%
$2,715
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,223
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,938
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)
$2,654
Misc.
Total Loan Closing
$6,469

Residual
As Repaired Value (ARV)
$1,055,700
Sale Costs
%
$63,342
Property Taxes
%
$3,439
Property Insurance
%
$1,327
Interest Carry - Purchase Loan Funding
$25,338
Interest Carry - Rehab Loan Funding
$6,598
Net Exit Price
$955,657
Cash Investment
$147,732
Loan payoff
$633,424
Estimated Profit
$174,501
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.