249596

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
%
%
%
%

$134,392

Cash Investment

$159,581

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$555,170
Buyer's Premium
Purchase Closing Costs
$5,441
Loan Points
$11,659
Loan Closing Costs
$6,258
Total Acquisition Cost
$578,528
Initial Loan Funding
$444,136
Cash Required to Close
$134,392
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$134,392

Loan Terms
Initial Loan Funding
$444,136
Rehab Loan Funding
$138,800
Total Loan Commitment
$582,936
Points
$11,659
Loan Closing Costs
$6,258
Interest Carry
$29,390
Total Financing Cost
$47,306

Closing Costs
Deed/Transfer Tax - County
%
$555
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,886
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,441
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)
$2,443
Misc.
Total Loan Closing
$6,258

Residual
As Repaired Value (ARV)
$971,500
Sale Costs
%
$58,290
Property Taxes
%
$5,690
Property Insurance
%
$1,221
Interest Carry - Purchase Loan Funding
$23,317
Interest Carry - Rehab Loan Funding
$6,073
Net Exit Price
$876,908
Cash Investment
$134,392
Loan payoff
$582,936
Estimated Profit
$159,581
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.