461185

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
%
%
%
%

$149,817

Cash Investment

$176,642

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$610,790
Buyer's Premium
Purchase Closing Costs
$8,329
Loan Points
$12,827
Loan Closing Costs
$6,502
Total Acquisition Cost
$638,449
Initial Loan Funding
$488,632
Cash Required to Close
$149,817
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$149,817

Loan Terms
Initial Loan Funding
$488,632
Rehab Loan Funding
$152,700
Total Loan Commitment
$641,332
Points
$12,827
Loan Closing Costs
$6,502
Interest Carry
$32,334
Total Financing Cost
$51,663

Closing Costs
Deed/Transfer Tax - County
%
$3,054
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,276
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,329
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)
$2,687
Misc.
Total Loan Closing
$6,502

Residual
As Repaired Value (ARV)
$1,068,900
Sale Costs
%
$64,134
Property Taxes
%
$3,298
Property Insurance
%
$1,344
Interest Carry - Purchase Loan Funding
$25,653
Interest Carry - Rehab Loan Funding
$6,681
Net Exit Price
$967,790
Cash Investment
$149,817
Loan payoff
$641,332
Estimated Profit
$176,642
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.