246002

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
%
%
%
%

$132,263

Cash Investment

$155,134

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$537,980
Buyer's Premium
Purchase Closing Costs
$7,187
Loan Points
$11,298
Loan Closing Costs
$6,182
Total Acquisition Cost
$562,647
Initial Loan Funding
$430,384
Cash Required to Close
$132,263
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$132,263

Loan Terms
Initial Loan Funding
$430,384
Rehab Loan Funding
$134,500
Total Loan Commitment
$564,884
Points
$11,298
Loan Closing Costs
$6,182
Interest Carry
$28,480
Total Financing Cost
$45,959

Closing Costs
Deed/Transfer Tax - County
%
$2,421
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,766
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,187
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)
$2,367
Misc.
Total Loan Closing
$6,182

Residual
As Repaired Value (ARV)
$941,500
Sale Costs
%
$56,490
Property Taxes
%
$3,066
Property Insurance
%
$1,184
Interest Carry - Purchase Loan Funding
$22,595
Interest Carry - Rehab Loan Funding
$5,884
Net Exit Price
$852,280
Cash Investment
$132,263
Loan payoff
$564,884
Estimated Profit
$155,134
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.