463582

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
%
%
%
%

$231,673

Cash Investment

$288,922

Profit

125%

Return On Equity

249%

Annualized ROE

Purchase Cost
Purchase Price
$971,970
Buyer's Premium
Purchase Closing Costs
$8,776
Loan Points
$20,412
Loan Closing Costs
$8,092
Total Acquisition Cost
$1,009,249
Initial Loan Funding
$777,576
Cash Required to Close
$231,673
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$231,673

Loan Terms
Initial Loan Funding
$777,576
Rehab Loan Funding
$243,000
Total Loan Commitment
$1,020,576
Points
$20,412
Loan Closing Costs
$8,092
Interest Carry
$51,454
Total Financing Cost
$79,957

Closing Costs
Deed/Transfer Tax - County
%
$972
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,804
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,776
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)
$4,277
Misc.
Total Loan Closing
$8,092

Residual
As Repaired Value (ARV)
$1,700,900
Sale Costs
%
$102,054
Property Taxes
%
$4,082
Property Insurance
%
$2,138
Interest Carry - Purchase Loan Funding
$40,823
Interest Carry - Rehab Loan Funding
$10,631
Net Exit Price
$1,541,171
Cash Investment
$231,673
Loan payoff
$1,020,576
Estimated Profit
$288,922
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.