252749

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
%
%
%
%

$137,851

Cash Investment

$163,576

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$563,470
Buyer's Premium
Purchase Closing Costs
$7,029
Loan Points
$11,834
Loan Closing Costs
$6,294
Total Acquisition Cost
$588,627
Initial Loan Funding
$450,776
Cash Required to Close
$137,851
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$137,851

Loan Terms
Initial Loan Funding
$450,776
Rehab Loan Funding
$140,900
Total Loan Commitment
$591,676
Points
$11,834
Loan Closing Costs
$6,294
Interest Carry
$29,830
Total Financing Cost
$47,958

Closing Costs
Deed/Transfer Tax - County
%
$2,085
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,944
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,029
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)
$2,479
Misc.
Total Loan Closing
$6,294

Residual
As Repaired Value (ARV)
$986,100
Sale Costs
%
$59,166
Property Taxes
%
$2,761
Property Insurance
%
$1,240
Interest Carry - Purchase Loan Funding
$23,666
Interest Carry - Rehab Loan Funding
$6,164
Net Exit Price
$893,103
Cash Investment
$137,851
Loan payoff
$591,676
Estimated Profit
$163,576
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.