482264

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
%
%
%
%

$148,926

Cash Investment

$168,501

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$599,460
Buyer's Premium
Purchase Closing Costs
$9,992
Loan Points
$12,589
Loan Closing Costs
$6,453
Total Acquisition Cost
$628,494
Initial Loan Funding
$479,568
Cash Required to Close
$148,926
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$148,926

Loan Terms
Initial Loan Funding
$479,568
Rehab Loan Funding
$149,900
Total Loan Commitment
$629,468
Points
$12,589
Loan Closing Costs
$6,453
Interest Carry
$31,735
Total Financing Cost
$50,777

Closing Costs
Deed/Transfer Tax - County
%
$4,796
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,196
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,992
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)
$2,638
Misc.
Total Loan Closing
$6,453

Residual
As Repaired Value (ARV)
$1,049,100
Sale Costs
%
$62,946
Property Taxes
%
$6,204
Property Insurance
%
$1,319
Interest Carry - Purchase Loan Funding
$25,177
Interest Carry - Rehab Loan Funding
$6,558
Net Exit Price
$946,895
Cash Investment
$148,926
Loan payoff
$629,468
Estimated Profit
$168,501
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.