461727

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
%
%
%
%

$149,726

Cash Investment

$176,501

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$610,410
Buyer's Premium
Purchase Closing Costs
$8,325
Loan Points
$12,819
Loan Closing Costs
$6,501
Total Acquisition Cost
$638,054
Initial Loan Funding
$488,328
Cash Required to Close
$149,726
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$149,726

Loan Terms
Initial Loan Funding
$488,328
Rehab Loan Funding
$152,600
Total Loan Commitment
$640,928
Points
$12,819
Loan Closing Costs
$6,501
Interest Carry
$32,313
Total Financing Cost
$51,633

Closing Costs
Deed/Transfer Tax - County
%
$3,052
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,273
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,325
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)
$2,686
Misc.
Total Loan Closing
$6,501

Residual
As Repaired Value (ARV)
$1,068,200
Sale Costs
%
$64,092
Property Taxes
%
$3,296
Property Insurance
%
$1,343
Interest Carry - Purchase Loan Funding
$25,637
Interest Carry - Rehab Loan Funding
$6,676
Net Exit Price
$967,155
Cash Investment
$149,726
Loan payoff
$640,928
Estimated Profit
$176,501
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.