249211

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
%
%
%
%

$145,087

Cash Investment

$174,031

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$603,580
Buyer's Premium
Purchase Closing Costs
$5,225
Loan Points
$12,675
Loan Closing Costs
$6,471
Total Acquisition Cost
$627,951
Initial Loan Funding
$482,864
Cash Required to Close
$145,087
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$145,087

Loan Terms
Initial Loan Funding
$482,864
Rehab Loan Funding
$150,900
Total Loan Commitment
$633,764
Points
$12,675
Loan Closing Costs
$6,471
Interest Carry
$31,952
Total Financing Cost
$51,098

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,225
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,225
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)
$2,656
Misc.
Total Loan Closing
$6,471

Residual
As Repaired Value (ARV)
$1,056,300
Sale Costs
%
$63,378
Property Taxes
%
$6,760
Property Insurance
%
$1,328
Interest Carry - Purchase Loan Funding
$25,350
Interest Carry - Rehab Loan Funding
$6,602
Net Exit Price
$952,882
Cash Investment
$145,087
Loan payoff
$633,764
Estimated Profit
$174,031
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.