242885

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
%
%
%
%

$122,598

Cash Investment

$147,930

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$506,810
Buyer's Premium
Purchase Closing Costs
$4,548
Loan Points
$10,643
Loan Closing Costs
$6,045
Total Acquisition Cost
$528,046
Initial Loan Funding
$405,448
Cash Required to Close
$122,598
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$122,598

Loan Terms
Initial Loan Funding
$405,448
Rehab Loan Funding
$126,700
Total Loan Commitment
$532,148
Points
$10,643
Loan Closing Costs
$6,045
Interest Carry
$26,829
Total Financing Cost
$43,517

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,548
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,548
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)
$2,230
Misc.
Total Loan Closing
$6,045

Residual
As Repaired Value (ARV)
$886,900
Sale Costs
%
$53,214
Property Taxes
%
$3,066
Property Insurance
%
$1,115
Interest Carry - Purchase Loan Funding
$21,286
Interest Carry - Rehab Loan Funding
$5,543
Net Exit Price
$802,676
Cash Investment
$122,598
Loan payoff
$532,148
Estimated Profit
$147,930
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.