245917

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
%
%
%
%

$121,698

Cash Investment

$141,871

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$493,390
Buyer's Premium
Purchase Closing Costs
$6,674
Loan Points
$10,360
Loan Closing Costs
$5,986
Total Acquisition Cost
$516,410
Initial Loan Funding
$394,712
Cash Required to Close
$121,698
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$121,698

Loan Terms
Initial Loan Funding
$394,712
Rehab Loan Funding
$123,300
Total Loan Commitment
$518,012
Points
$10,360
Loan Closing Costs
$5,986
Interest Carry
$26,117
Total Financing Cost
$42,463

Closing Costs
Deed/Transfer Tax - County
%
$2,220
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,454
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,674
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)
$2,171
Misc.
Total Loan Closing
$5,986

Residual
As Repaired Value (ARV)
$863,400
Sale Costs
%
$51,804
Property Taxes
%
$2,812
Property Insurance
%
$1,085
Interest Carry - Purchase Loan Funding
$20,722
Interest Carry - Rehab Loan Funding
$5,394
Net Exit Price
$781,581
Cash Investment
$121,698
Loan payoff
$518,012
Estimated Profit
$141,871
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.