246006

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
%
%
%
%

$131,877

Cash Investment

$154,597

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$536,350
Buyer's Premium
Purchase Closing Costs
$7,168
Loan Points
$11,264
Loan Closing Costs
$6,175
Total Acquisition Cost
$560,957
Initial Loan Funding
$429,080
Cash Required to Close
$131,877
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$131,877

Loan Terms
Initial Loan Funding
$429,080
Rehab Loan Funding
$134,100
Total Loan Commitment
$563,180
Points
$11,264
Loan Closing Costs
$6,175
Interest Carry
$28,394
Total Financing Cost
$45,832

Closing Costs
Deed/Transfer Tax - County
%
$2,414
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,754
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,168
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)
$2,360
Misc.
Total Loan Closing
$6,175

Residual
As Repaired Value (ARV)
$938,600
Sale Costs
%
$56,316
Property Taxes
%
$3,057
Property Insurance
%
$1,180
Interest Carry - Purchase Loan Funding
$22,527
Interest Carry - Rehab Loan Funding
$5,867
Net Exit Price
$849,653
Cash Investment
$131,877
Loan payoff
$563,180
Estimated Profit
$154,597
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.