252481

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
%
%
%
%

$143,672

Cash Investment

$172,163

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$597,490
Buyer's Premium
Purchase Closing Costs
$5,182
Loan Points
$12,548
Loan Closing Costs
$6,444
Total Acquisition Cost
$621,664
Initial Loan Funding
$477,992
Cash Required to Close
$143,672
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$143,672

Loan Terms
Initial Loan Funding
$477,992
Rehab Loan Funding
$149,400
Total Loan Commitment
$627,392
Points
$12,548
Loan Closing Costs
$6,444
Interest Carry
$31,631
Total Financing Cost
$50,623

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,182
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,182
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)
$2,629
Misc.
Total Loan Closing
$6,444

Residual
As Repaired Value (ARV)
$1,045,600
Sale Costs
%
$62,736
Property Taxes
%
$6,692
Property Insurance
%
$1,314
Interest Carry - Purchase Loan Funding
$25,095
Interest Carry - Rehab Loan Funding
$6,536
Net Exit Price
$943,227
Cash Investment
$143,672
Loan payoff
$627,392
Estimated Profit
$172,163
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.