459199

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
%
%
%
%

$155,498

Cash Investment

$175,114

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$621,630
Buyer's Premium
Purchase Closing Costs
$11,568
Loan Points
$13,054
Loan Closing Costs
$6,550
Total Acquisition Cost
$652,802
Initial Loan Funding
$497,304
Cash Required to Close
$155,498
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$155,498

Loan Terms
Initial Loan Funding
$497,304
Rehab Loan Funding
$155,400
Total Loan Commitment
$652,704
Points
$13,054
Loan Closing Costs
$6,550
Interest Carry
$32,907
Total Financing Cost
$52,511

Closing Costs
Deed/Transfer Tax - County
%
$6,216
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,351
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,568
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)
$2,735
Misc.
Total Loan Closing
$6,550

Residual
As Repaired Value (ARV)
$1,087,900
Sale Costs
%
$65,274
Property Taxes
%
$5,035
Property Insurance
%
$1,368
Interest Carry - Purchase Loan Funding
$26,108
Interest Carry - Rehab Loan Funding
$6,799
Net Exit Price
$983,316
Cash Investment
$155,498
Loan payoff
$652,704
Estimated Profit
$175,114
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.