252398

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
%
%
%
%

$136,343

Cash Investment

$162,112

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$563,530
Buyer's Premium
Purchase Closing Costs
$5,508
Loan Points
$11,834
Loan Closing Costs
$6,295
Total Acquisition Cost
$587,167
Initial Loan Funding
$450,824
Cash Required to Close
$136,343
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$136,343

Loan Terms
Initial Loan Funding
$450,824
Rehab Loan Funding
$140,900
Total Loan Commitment
$591,724
Points
$11,834
Loan Closing Costs
$6,295
Interest Carry
$29,833
Total Financing Cost
$47,962

Closing Costs
Deed/Transfer Tax - County
%
$564
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,945
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,508
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)
$2,480
Misc.
Total Loan Closing
$6,295

Residual
As Repaired Value (ARV)
$986,200
Sale Costs
%
$59,172
Property Taxes
%
$5,776
Property Insurance
%
$1,240
Interest Carry - Purchase Loan Funding
$23,668
Interest Carry - Rehab Loan Funding
$6,164
Net Exit Price
$890,179
Cash Investment
$136,343
Loan payoff
$591,724
Estimated Profit
$162,112
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.