245925

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
%
%
%
%

$113,757

Cash Investment

$131,889

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$459,860
Buyer's Premium
Purchase Closing Costs
$6,288
Loan Points
$9,658
Loan Closing Costs
$5,838
Total Acquisition Cost
$481,645
Initial Loan Funding
$367,888
Cash Required to Close
$113,757
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$113,757

Loan Terms
Initial Loan Funding
$367,888
Rehab Loan Funding
$115,000
Total Loan Commitment
$482,888
Points
$9,658
Loan Closing Costs
$5,838
Interest Carry
$24,345
Total Financing Cost
$39,842

Closing Costs
Deed/Transfer Tax - County
%
$2,069
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,219
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,288
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)
$2,023
Misc.
Total Loan Closing
$5,838

Residual
As Repaired Value (ARV)
$804,800
Sale Costs
%
$48,288
Property Taxes
%
$2,621
Property Insurance
%
$1,012
Interest Carry - Purchase Loan Funding
$19,314
Interest Carry - Rehab Loan Funding
$5,031
Net Exit Price
$728,534
Cash Investment
$113,757
Loan payoff
$482,888
Estimated Profit
$131,889
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.