245911

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
%
%
%
%

$123,152

Cash Investment

$143,690

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$499,520
Buyer's Premium
Purchase Closing Costs
$6,744
Loan Points
$10,490
Loan Closing Costs
$6,013
Total Acquisition Cost
$522,768
Initial Loan Funding
$399,616
Cash Required to Close
$123,152
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$123,152

Loan Terms
Initial Loan Funding
$399,616
Rehab Loan Funding
$124,900
Total Loan Commitment
$524,516
Points
$10,490
Loan Closing Costs
$6,013
Interest Carry
$26,444
Total Financing Cost
$42,947

Closing Costs
Deed/Transfer Tax - County
%
$2,248
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,497
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,744
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)
$2,198
Misc.
Total Loan Closing
$6,013

Residual
As Repaired Value (ARV)
$874,200
Sale Costs
%
$52,452
Property Taxes
%
$2,847
Property Insurance
%
$1,099
Interest Carry - Purchase Loan Funding
$20,980
Interest Carry - Rehab Loan Funding
$5,464
Net Exit Price
$791,358
Cash Investment
$123,152
Loan payoff
$524,516
Estimated Profit
$143,690
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.