466725

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
%
%
%
%

$140,929

Cash Investment

$172,398

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$585,690
Buyer's Premium
Purchase Closing Costs
$5,100
Loan Points
$12,299
Loan Closing Costs
$6,392
Total Acquisition Cost
$609,481
Initial Loan Funding
$468,552
Cash Required to Close
$140,929
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$140,929

Loan Terms
Initial Loan Funding
$468,552
Rehab Loan Funding
$146,400
Total Loan Commitment
$614,952
Points
$12,299
Loan Closing Costs
$6,392
Interest Carry
$31,004
Total Financing Cost
$49,695

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,100
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,100
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)
$2,577
Misc.
Total Loan Closing
$6,392

Residual
As Repaired Value (ARV)
$1,025,000
Sale Costs
%
$61,500
Property Taxes
%
$2,928
Property Insurance
%
$1,289
Interest Carry - Purchase Loan Funding
$24,599
Interest Carry - Rehab Loan Funding
$6,405
Net Exit Price
$928,279
Cash Investment
$140,929
Loan payoff
$614,952
Estimated Profit
$172,398
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.