248917

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
%
%
%
%

$133,585

Cash Investment

$159,405

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$554,090
Buyer's Premium
Purchase Closing Costs
$4,879
Loan Points
$11,635
Loan Closing Costs
$6,253
Total Acquisition Cost
$576,857
Initial Loan Funding
$443,272
Cash Required to Close
$133,585
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$133,585

Loan Terms
Initial Loan Funding
$443,272
Rehab Loan Funding
$138,500
Total Loan Commitment
$581,772
Points
$11,635
Loan Closing Costs
$6,253
Interest Carry
$29,331
Total Financing Cost
$47,220

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,879
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,879
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)
$2,438
Misc.
Total Loan Closing
$6,253

Residual
As Repaired Value (ARV)
$969,700
Sale Costs
%
$58,182
Property Taxes
%
$6,206
Property Insurance
%
$1,219
Interest Carry - Purchase Loan Funding
$23,272
Interest Carry - Rehab Loan Funding
$6,059
Net Exit Price
$874,762
Cash Investment
$133,585
Loan payoff
$581,772
Estimated Profit
$159,405
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.