245963

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
%
%
%
%

$123,330

Cash Investment

$143,888

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$500,270
Buyer's Premium
Purchase Closing Costs
$6,753
Loan Points
$10,506
Loan Closing Costs
$6,016
Total Acquisition Cost
$523,546
Initial Loan Funding
$400,216
Cash Required to Close
$123,330
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$123,330

Loan Terms
Initial Loan Funding
$400,216
Rehab Loan Funding
$125,100
Total Loan Commitment
$525,316
Points
$10,506
Loan Closing Costs
$6,016
Interest Carry
$26,484
Total Financing Cost
$43,007

Closing Costs
Deed/Transfer Tax - County
%
$2,251
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,502
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,753
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)
$2,201
Misc.
Total Loan Closing
$6,016

Residual
As Repaired Value (ARV)
$875,500
Sale Costs
%
$52,530
Property Taxes
%
$2,852
Property Insurance
%
$1,101
Interest Carry - Purchase Loan Funding
$21,011
Interest Carry - Rehab Loan Funding
$5,473
Net Exit Price
$792,533
Cash Investment
$123,330
Loan payoff
$525,316
Estimated Profit
$143,888
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.