459916

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
%
%
%
%

$153,755

Cash Investment

$173,020

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$614,440
Buyer's Premium
Purchase Closing Costs
$11,445
Loan Points
$12,903
Loan Closing Costs
$6,519
Total Acquisition Cost
$645,307
Initial Loan Funding
$491,552
Cash Required to Close
$153,755
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$153,755

Loan Terms
Initial Loan Funding
$491,552
Rehab Loan Funding
$153,600
Total Loan Commitment
$645,152
Points
$12,903
Loan Closing Costs
$6,519
Interest Carry
$32,526
Total Financing Cost
$51,948

Closing Costs
Deed/Transfer Tax - County
%
$6,144
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,301
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,445
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)
$2,704
Misc.
Total Loan Closing
$6,519

Residual
As Repaired Value (ARV)
$1,075,300
Sale Costs
%
$64,518
Property Taxes
%
$4,977
Property Insurance
%
$1,352
Interest Carry - Purchase Loan Funding
$25,806
Interest Carry - Rehab Loan Funding
$6,720
Net Exit Price
$971,927
Cash Investment
$153,755
Loan payoff
$645,152
Estimated Profit
$173,020
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.