520132

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
%
%
%
%

$159,451

Cash Investment

$177,439

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$630,650
Buyer's Premium
Purchase Closing Costs
$13,487
Loan Points
$13,244
Loan Closing Costs
$6,590
Total Acquisition Cost
$663,971
Initial Loan Funding
$504,520
Cash Required to Close
$159,451
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$159,451

Loan Terms
Initial Loan Funding
$504,520
Rehab Loan Funding
$157,700
Total Loan Commitment
$662,220
Points
$13,244
Loan Closing Costs
$6,590
Interest Carry
$33,387
Total Financing Cost
$53,221

Closing Costs
Deed/Transfer Tax - County
%
$8,072
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,415
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$13,487
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)
$2,775
Misc.
Total Loan Closing
$6,590

Residual
As Repaired Value (ARV)
$1,103,600
Sale Costs
%
$66,216
Property Taxes
%
$3,500
Property Insurance
%
$1,387
Interest Carry - Purchase Loan Funding
$26,487
Interest Carry - Rehab Loan Funding
$6,899
Net Exit Price
$999,110
Cash Investment
$159,451
Loan payoff
$662,220
Estimated Profit
$177,439
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.