463751

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
%
%
%
%

$137,616

Cash Investment

$167,189

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$568,990
Buyer's Premium
Purchase Closing Costs
$5,552
Loan Points
$11,948
Loan Closing Costs
$6,319
Total Acquisition Cost
$592,808
Initial Loan Funding
$455,192
Cash Required to Close
$137,616
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$137,616

Loan Terms
Initial Loan Funding
$455,192
Rehab Loan Funding
$142,200
Total Loan Commitment
$597,392
Points
$11,948
Loan Closing Costs
$6,319
Interest Carry
$30,119
Total Financing Cost
$48,385

Closing Costs
Deed/Transfer Tax - County
%
$569
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,983
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,552
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)
$2,504
Misc.
Total Loan Closing
$6,319

Residual
As Repaired Value (ARV)
$995,700
Sale Costs
%
$59,742
Property Taxes
%
$2,390
Property Insurance
%
$1,252
Interest Carry - Purchase Loan Funding
$23,898
Interest Carry - Rehab Loan Funding
$6,221
Net Exit Price
$902,198
Cash Investment
$137,616
Loan payoff
$597,392
Estimated Profit
$167,189
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.