463894

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
%
%
%
%

$146,401

Cash Investment

$178,510

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$606,620
Buyer's Premium
Purchase Closing Costs
$5,853
Loan Points
$12,740
Loan Closing Costs
$6,484
Total Acquisition Cost
$631,697
Initial Loan Funding
$485,296
Cash Required to Close
$146,401
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$146,401

Loan Terms
Initial Loan Funding
$485,296
Rehab Loan Funding
$151,700
Total Loan Commitment
$636,996
Points
$12,740
Loan Closing Costs
$6,484
Interest Carry
$32,115
Total Financing Cost
$51,339

Closing Costs
Deed/Transfer Tax - County
%
$607
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,246
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,853
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)
$2,669
Misc.
Total Loan Closing
$6,484

Residual
As Repaired Value (ARV)
$1,061,600
Sale Costs
%
$63,696
Property Taxes
%
$2,548
Property Insurance
%
$1,335
Interest Carry - Purchase Loan Funding
$25,478
Interest Carry - Rehab Loan Funding
$6,637
Net Exit Price
$961,907
Cash Investment
$146,401
Loan payoff
$636,996
Estimated Profit
$178,510
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.