464165

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
%
%
%
%

$147,527

Cash Investment

$173,345

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$603,690
Buyer's Premium
Purchase Closing Costs
$7,641
Loan Points
$12,677
Loan Closing Costs
$6,471
Total Acquisition Cost
$630,479
Initial Loan Funding
$482,952
Cash Required to Close
$147,527
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$147,527

Loan Terms
Initial Loan Funding
$482,952
Rehab Loan Funding
$150,900
Total Loan Commitment
$633,852
Points
$12,677
Loan Closing Costs
$6,471
Interest Carry
$31,957
Total Financing Cost
$51,105

Closing Costs
Deed/Transfer Tax - County
%
$2,415
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,226
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,641
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)
$2,656
Misc.
Total Loan Closing
$6,471

Residual
As Repaired Value (ARV)
$1,056,500
Sale Costs
%
$63,390
Property Taxes
%
$5,101
Property Insurance
%
$1,328
Interest Carry - Purchase Loan Funding
$25,355
Interest Carry - Rehab Loan Funding
$6,602
Net Exit Price
$954,724
Cash Investment
$147,527
Loan payoff
$633,852
Estimated Profit
$173,345
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.