461088

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
%
%
%
%

$139,144

Cash Investment

$166,414

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$578,010
Buyer's Premium
Purchase Closing Costs
$5,046
Loan Points
$12,138
Loan Closing Costs
$6,358
Total Acquisition Cost
$601,552
Initial Loan Funding
$462,408
Cash Required to Close
$139,144
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$139,144

Loan Terms
Initial Loan Funding
$462,408
Rehab Loan Funding
$144,500
Total Loan Commitment
$606,908
Points
$12,138
Loan Closing Costs
$6,358
Interest Carry
$30,598
Total Financing Cost
$49,095

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,046
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,046
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)
$2,543
Misc.
Total Loan Closing
$6,358

Residual
As Repaired Value (ARV)
$1,011,500
Sale Costs
%
$60,690
Property Taxes
%
$6,474
Property Insurance
%
$1,272
Interest Carry - Purchase Loan Funding
$24,276
Interest Carry - Rehab Loan Funding
$6,322
Net Exit Price
$912,466
Cash Investment
$139,144
Loan payoff
$606,908
Estimated Profit
$166,414
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.