465137

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
%
%
%
%

$153,615

Cash Investment

$180,844

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$628,380
Buyer's Premium
Purchase Closing Costs
$8,164
Loan Points
$13,196
Loan Closing Costs
$6,580
Total Acquisition Cost
$656,319
Initial Loan Funding
$502,704
Cash Required to Close
$153,615
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$153,615

Loan Terms
Initial Loan Funding
$502,704
Rehab Loan Funding
$157,100
Total Loan Commitment
$659,804
Points
$13,196
Loan Closing Costs
$6,580
Interest Carry
$33,265
Total Financing Cost
$53,041

Closing Costs
Deed/Transfer Tax - County
%
$2,765
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,399
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,164
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)
$2,765
Misc.
Total Loan Closing
$6,580

Residual
As Repaired Value (ARV)
$1,099,700
Sale Costs
%
$65,982
Property Taxes
%
$4,807
Property Insurance
%
$1,382
Interest Carry - Purchase Loan Funding
$26,392
Interest Carry - Rehab Loan Funding
$6,873
Net Exit Price
$994,263
Cash Investment
$153,615
Loan payoff
$659,804
Estimated Profit
$180,844
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.