482657

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
%
%
%
%

$141,936

Cash Investment

$171,031

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$584,990
Buyer's Premium
Purchase Closing Costs
$6,265
Loan Points
$12,284
Loan Closing Costs
$6,389
Total Acquisition Cost
$609,928
Initial Loan Funding
$467,992
Cash Required to Close
$141,936
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$141,936

Loan Terms
Initial Loan Funding
$467,992
Rehab Loan Funding
$146,200
Total Loan Commitment
$614,192
Points
$12,284
Loan Closing Costs
$6,389
Interest Carry
$30,966
Total Financing Cost
$49,639

Closing Costs
Deed/Transfer Tax - County
%
$1,170
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,095
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,265
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)
$2,574
Misc.
Total Loan Closing
$6,389

Residual
As Repaired Value (ARV)
$1,023,700
Sale Costs
%
$61,422
Property Taxes
%
$2,866
Property Insurance
%
$1,287
Interest Carry - Purchase Loan Funding
$24,570
Interest Carry - Rehab Loan Funding
$6,396
Net Exit Price
$927,159
Cash Investment
$141,936
Loan payoff
$614,192
Estimated Profit
$171,031
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.