466609

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
%
%
%
%

$146,565

Cash Investment

$179,658

Profit

123%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$609,940
Buyer's Premium
Purchase Closing Costs
$5,270
Loan Points
$12,809
Loan Closing Costs
$6,499
Total Acquisition Cost
$634,517
Initial Loan Funding
$487,952
Cash Required to Close
$146,565
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$146,565

Loan Terms
Initial Loan Funding
$487,952
Rehab Loan Funding
$152,500
Total Loan Commitment
$640,452
Points
$12,809
Loan Closing Costs
$6,499
Interest Carry
$32,289
Total Financing Cost
$51,597

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,270
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,270
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)
$2,684
Misc.
Total Loan Closing
$6,499

Residual
As Repaired Value (ARV)
$1,067,400
Sale Costs
%
$64,044
Property Taxes
%
$3,050
Property Insurance
%
$1,342
Interest Carry - Purchase Loan Funding
$25,617
Interest Carry - Rehab Loan Funding
$6,672
Net Exit Price
$966,675
Cash Investment
$146,565
Loan payoff
$640,452
Estimated Profit
$179,658
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.