302427

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
%
%
%
%

$145,998

Cash Investment

$171,763

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$599,760
Buyer's Premium
Purchase Closing Costs
$6,998
Loan Points
$12,594
Loan Closing Costs
$6,454
Total Acquisition Cost
$625,806
Initial Loan Funding
$479,808
Cash Required to Close
$145,998
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$145,998

Loan Terms
Initial Loan Funding
$479,808
Rehab Loan Funding
$149,900
Total Loan Commitment
$629,708
Points
$12,594
Loan Closing Costs
$6,454
Interest Carry
$31,748
Total Financing Cost
$50,796

Closing Costs
Deed/Transfer Tax - County
%
$1,799
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,198
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,998
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)
$2,639
Misc.
Total Loan Closing
$6,454

Residual
As Repaired Value (ARV)
$1,049,600
Sale Costs
%
$62,976
Property Taxes
%
$6,088
Property Insurance
%
$1,319
Interest Carry - Purchase Loan Funding
$25,190
Interest Carry - Rehab Loan Funding
$6,558
Net Exit Price
$947,469
Cash Investment
$145,998
Loan payoff
$629,708
Estimated Profit
$171,763
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.