251065

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
%
%
%
%

$138,908

Cash Investment

$164,899

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$567,950
Buyer's Premium
Purchase Closing Costs
$7,077
Loan Points
$11,927
Loan Closing Costs
$6,314
Total Acquisition Cost
$593,268
Initial Loan Funding
$454,360
Cash Required to Close
$138,908
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$138,908

Loan Terms
Initial Loan Funding
$454,360
Rehab Loan Funding
$142,000
Total Loan Commitment
$596,360
Points
$11,927
Loan Closing Costs
$6,314
Interest Carry
$30,066
Total Financing Cost
$48,308

Closing Costs
Deed/Transfer Tax - County
%
$2,101
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,976
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,077
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)
$2,499
Misc.
Total Loan Closing
$6,314

Residual
As Repaired Value (ARV)
$993,900
Sale Costs
%
$59,634
Property Taxes
%
$2,783
Property Insurance
%
$1,249
Interest Carry - Purchase Loan Funding
$23,854
Interest Carry - Rehab Loan Funding
$6,213
Net Exit Price
$900,167
Cash Investment
$138,908
Loan payoff
$596,360
Estimated Profit
$164,899
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.