248322

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
%
%
%
%

$141,190

Cash Investment

$169,021

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$586,810
Buyer's Premium
Purchase Closing Costs
$5,108
Loan Points
$12,323
Loan Closing Costs
$6,397
Total Acquisition Cost
$610,638
Initial Loan Funding
$469,448
Cash Required to Close
$141,190
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$141,190

Loan Terms
Initial Loan Funding
$469,448
Rehab Loan Funding
$146,700
Total Loan Commitment
$616,148
Points
$12,323
Loan Closing Costs
$6,397
Interest Carry
$31,064
Total Financing Cost
$49,784

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,108
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,108
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)
$2,582
Misc.
Total Loan Closing
$6,397

Residual
As Repaired Value (ARV)
$1,026,900
Sale Costs
%
$61,614
Property Taxes
%
$6,572
Property Insurance
%
$1,291
Interest Carry - Purchase Loan Funding
$24,646
Interest Carry - Rehab Loan Funding
$6,418
Net Exit Price
$926,359
Cash Investment
$141,190
Loan payoff
$616,148
Estimated Profit
$169,021
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.