245866

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
%
%
%
%

$120,651

Cash Investment

$140,585

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$488,970
Buyer's Premium
Purchase Closing Costs
$6,623
Loan Points
$10,268
Loan Closing Costs
$5,966
Total Acquisition Cost
$511,827
Initial Loan Funding
$391,176
Cash Required to Close
$120,651
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$120,651

Loan Terms
Initial Loan Funding
$391,176
Rehab Loan Funding
$122,200
Total Loan Commitment
$513,376
Points
$10,268
Loan Closing Costs
$5,966
Interest Carry
$25,883
Total Financing Cost
$42,117

Closing Costs
Deed/Transfer Tax - County
%
$2,200
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,423
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,623
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)
$2,151
Misc.
Total Loan Closing
$5,966

Residual
As Repaired Value (ARV)
$855,700
Sale Costs
%
$51,342
Property Taxes
%
$2,787
Property Insurance
%
$1,076
Interest Carry - Purchase Loan Funding
$20,537
Interest Carry - Rehab Loan Funding
$5,346
Net Exit Price
$774,612
Cash Investment
$120,651
Loan payoff
$513,376
Estimated Profit
$140,585
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.