461138

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
%
%
%
%

$145,481

Cash Investment

$164,356

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$585,130
Buyer's Premium
Purchase Closing Costs
$9,777
Loan Points
$12,288
Loan Closing Costs
$6,390
Total Acquisition Cost
$613,585
Initial Loan Funding
$468,104
Cash Required to Close
$145,481
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$145,481

Loan Terms
Initial Loan Funding
$468,104
Rehab Loan Funding
$146,300
Total Loan Commitment
$614,404
Points
$12,288
Loan Closing Costs
$6,390
Interest Carry
$30,976
Total Financing Cost
$49,654

Closing Costs
Deed/Transfer Tax - County
%
$4,681
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,096
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,777
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)
$2,575
Misc.
Total Loan Closing
$6,390

Residual
As Repaired Value (ARV)
$1,024,000
Sale Costs
%
$61,440
Property Taxes
%
$6,056
Property Insurance
%
$1,287
Interest Carry - Purchase Loan Funding
$24,575
Interest Carry - Rehab Loan Funding
$6,401
Net Exit Price
$924,241
Cash Investment
$145,481
Loan payoff
$614,404
Estimated Profit
$164,356
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.