245968

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
%
%
%
%

$129,796

Cash Investment

$151,959

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$527,570
Buyer's Premium
Purchase Closing Costs
$7,067
Loan Points
$11,079
Loan Closing Costs
$6,136
Total Acquisition Cost
$551,852
Initial Loan Funding
$422,056
Cash Required to Close
$129,796
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$129,796

Loan Terms
Initial Loan Funding
$422,056
Rehab Loan Funding
$131,900
Total Loan Commitment
$553,956
Points
$11,079
Loan Closing Costs
$6,136
Interest Carry
$27,929
Total Financing Cost
$45,144

Closing Costs
Deed/Transfer Tax - County
%
$2,374
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,693
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,067
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)
$2,321
Misc.
Total Loan Closing
$6,136

Residual
As Repaired Value (ARV)
$923,200
Sale Costs
%
$55,392
Property Taxes
%
$3,007
Property Insurance
%
$1,161
Interest Carry - Purchase Loan Funding
$22,158
Interest Carry - Rehab Loan Funding
$5,771
Net Exit Price
$835,712
Cash Investment
$129,796
Loan payoff
$553,956
Estimated Profit
$151,959
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.