245908

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
%
%
%
%

$118,992

Cash Investment

$138,415

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$481,960
Buyer's Premium
Purchase Closing Costs
$6,543
Loan Points
$10,121
Loan Closing Costs
$5,936
Total Acquisition Cost
$504,560
Initial Loan Funding
$385,568
Cash Required to Close
$118,992
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$118,992

Loan Terms
Initial Loan Funding
$385,568
Rehab Loan Funding
$120,500
Total Loan Commitment
$506,068
Points
$10,121
Loan Closing Costs
$5,936
Interest Carry
$25,514
Total Financing Cost
$41,571

Closing Costs
Deed/Transfer Tax - County
%
$2,169
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,374
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,543
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)
$2,121
Misc.
Total Loan Closing
$5,936

Residual
As Repaired Value (ARV)
$843,400
Sale Costs
%
$50,604
Property Taxes
%
$2,747
Property Insurance
%
$1,060
Interest Carry - Purchase Loan Funding
$20,242
Interest Carry - Rehab Loan Funding
$5,272
Net Exit Price
$763,474
Cash Investment
$118,992
Loan payoff
$506,068
Estimated Profit
$138,415
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.