245830

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
%
%
%
%

$124,005

Cash Investment

$144,760

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$503,120
Buyer's Premium
Purchase Closing Costs
$6,786
Loan Points
$10,566
Loan Closing Costs
$6,029
Total Acquisition Cost
$526,501
Initial Loan Funding
$402,496
Cash Required to Close
$124,005
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$124,005

Loan Terms
Initial Loan Funding
$402,496
Rehab Loan Funding
$125,800
Total Loan Commitment
$528,296
Points
$10,566
Loan Closing Costs
$6,029
Interest Carry
$26,635
Total Financing Cost
$43,229

Closing Costs
Deed/Transfer Tax - County
%
$2,264
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,522
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,786
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)
$2,214
Misc.
Total Loan Closing
$6,029

Residual
As Repaired Value (ARV)
$880,500
Sale Costs
%
$52,830
Property Taxes
%
$2,868
Property Insurance
%
$1,107
Interest Carry - Purchase Loan Funding
$21,131
Interest Carry - Rehab Loan Funding
$5,504
Net Exit Price
$797,061
Cash Investment
$124,005
Loan payoff
$528,296
Estimated Profit
$144,760
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.