435562

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
%
%
%
%

$142,125

Cash Investment

$172,750

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$588,300
Buyer's Premium
Purchase Closing Costs
$5,706
Loan Points
$12,355
Loan Closing Costs
$6,404
Total Acquisition Cost
$612,765
Initial Loan Funding
$470,640
Cash Required to Close
$142,125
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$142,125

Loan Terms
Initial Loan Funding
$470,640
Rehab Loan Funding
$147,100
Total Loan Commitment
$617,740
Points
$12,355
Loan Closing Costs
$6,404
Interest Carry
$31,144
Total Financing Cost
$49,903

Closing Costs
Deed/Transfer Tax - County
%
$588
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,118
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,706
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)
$2,589
Misc.
Total Loan Closing
$6,404

Residual
As Repaired Value (ARV)
$1,029,500
Sale Costs
%
$61,770
Property Taxes
%
$2,677
Property Insurance
%
$1,294
Interest Carry - Purchase Loan Funding
$24,709
Interest Carry - Rehab Loan Funding
$6,436
Net Exit Price
$932,615
Cash Investment
$142,125
Loan payoff
$617,740
Estimated Profit
$172,750
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.