253072

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
%
%
%
%

$153,312

Cash Investment

$183,597

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$636,230
Buyer's Premium
Purchase Closing Costs
$6,090
Loan Points
$13,362
Loan Closing Costs
$6,614
Total Acquisition Cost
$662,296
Initial Loan Funding
$508,984
Cash Required to Close
$153,312
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$153,312

Loan Terms
Initial Loan Funding
$508,984
Rehab Loan Funding
$159,100
Total Loan Commitment
$668,084
Points
$13,362
Loan Closing Costs
$6,614
Interest Carry
$33,682
Total Financing Cost
$53,658

Closing Costs
Deed/Transfer Tax - County
%
$636
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,454
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,090
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)
$2,799
Misc.
Total Loan Closing
$6,614

Residual
As Repaired Value (ARV)
$1,113,400
Sale Costs
%
$66,804
Property Taxes
%
$6,521
Property Insurance
%
$1,400
Interest Carry - Purchase Loan Funding
$26,722
Interest Carry - Rehab Loan Funding
$6,961
Net Exit Price
$1,004,993
Cash Investment
$153,312
Loan payoff
$668,084
Estimated Profit
$183,597
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.