466676

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
%
%
%
%

$134,757

Cash Investment

$164,303

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$559,130
Buyer's Premium
Purchase Closing Costs
$4,914
Loan Points
$11,742
Loan Closing Costs
$6,275
Total Acquisition Cost
$582,061
Initial Loan Funding
$447,304
Cash Required to Close
$134,757
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$134,757

Loan Terms
Initial Loan Funding
$447,304
Rehab Loan Funding
$139,800
Total Loan Commitment
$587,104
Points
$11,742
Loan Closing Costs
$6,275
Interest Carry
$29,600
Total Financing Cost
$47,617

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,914
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,914
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)
$2,460
Misc.
Total Loan Closing
$6,275

Residual
As Repaired Value (ARV)
$978,500
Sale Costs
%
$58,710
Property Taxes
%
$2,796
Property Insurance
%
$1,230
Interest Carry - Purchase Loan Funding
$23,483
Interest Carry - Rehab Loan Funding
$6,116
Net Exit Price
$886,165
Cash Investment
$134,757
Loan payoff
$587,104
Estimated Profit
$164,303
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.