466580

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
%
%
%
%

$131,674

Cash Investment

$160,292

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$545,860
Buyer's Premium
Purchase Closing Costs
$4,821
Loan Points
$11,464
Loan Closing Costs
$6,217
Total Acquisition Cost
$568,362
Initial Loan Funding
$436,688
Cash Required to Close
$131,674
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$131,674

Loan Terms
Initial Loan Funding
$436,688
Rehab Loan Funding
$136,500
Total Loan Commitment
$573,188
Points
$11,464
Loan Closing Costs
$6,217
Interest Carry
$28,898
Total Financing Cost
$46,579

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,821
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,821
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)
$2,402
Misc.
Total Loan Closing
$6,217

Residual
As Repaired Value (ARV)
$955,300
Sale Costs
%
$57,318
Property Taxes
%
$2,729
Property Insurance
%
$1,201
Interest Carry - Purchase Loan Funding
$22,926
Interest Carry - Rehab Loan Funding
$5,972
Net Exit Price
$865,154
Cash Investment
$131,674
Loan payoff
$573,188
Estimated Profit
$160,292
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.