245952

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
%
%
%
%

$123,480

Cash Investment

$144,123

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$500,910
Buyer's Premium
Purchase Closing Costs
$6,760
Loan Points
$10,519
Loan Closing Costs
$6,019
Total Acquisition Cost
$524,208
Initial Loan Funding
$400,728
Cash Required to Close
$123,480
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$123,480

Loan Terms
Initial Loan Funding
$400,728
Rehab Loan Funding
$125,200
Total Loan Commitment
$525,928
Points
$10,519
Loan Closing Costs
$6,019
Interest Carry
$26,516
Total Financing Cost
$43,053

Closing Costs
Deed/Transfer Tax - County
%
$2,254
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,506
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,760
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)
$2,204
Misc.
Total Loan Closing
$6,019

Residual
As Repaired Value (ARV)
$876,600
Sale Costs
%
$52,596
Property Taxes
%
$2,855
Property Insurance
%
$1,102
Interest Carry - Purchase Loan Funding
$21,038
Interest Carry - Rehab Loan Funding
$5,478
Net Exit Price
$793,531
Cash Investment
$123,480
Loan payoff
$525,928
Estimated Profit
$144,123
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.