245822

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
%
%
%
%

$126,679

Cash Investment

$148,086

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$514,410
Buyer's Premium
Purchase Closing Costs
$6,916
Loan Points
$10,803
Loan Closing Costs
$6,078
Total Acquisition Cost
$538,207
Initial Loan Funding
$411,528
Cash Required to Close
$126,679
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$126,679

Loan Terms
Initial Loan Funding
$411,528
Rehab Loan Funding
$128,600
Total Loan Commitment
$540,128
Points
$10,803
Loan Closing Costs
$6,078
Interest Carry
$27,231
Total Financing Cost
$44,112

Closing Costs
Deed/Transfer Tax - County
%
$2,315
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,601
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,916
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)
$2,263
Misc.
Total Loan Closing
$6,078

Residual
As Repaired Value (ARV)
$900,200
Sale Costs
%
$54,012
Property Taxes
%
$2,932
Property Insurance
%
$1,132
Interest Carry - Purchase Loan Funding
$21,605
Interest Carry - Rehab Loan Funding
$5,626
Net Exit Price
$814,893
Cash Investment
$126,679
Loan payoff
$540,128
Estimated Profit
$148,086
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.