246029

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
%
%
%
%

$126,582

Cash Investment

$147,978

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$514,000
Buyer's Premium
Purchase Closing Costs
$6,911
Loan Points
$10,794
Loan Closing Costs
$6,077
Total Acquisition Cost
$537,782
Initial Loan Funding
$411,200
Cash Required to Close
$126,582
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$126,582

Loan Terms
Initial Loan Funding
$411,200
Rehab Loan Funding
$128,500
Total Loan Commitment
$539,700
Points
$10,794
Loan Closing Costs
$6,077
Interest Carry
$27,210
Total Financing Cost
$44,080

Closing Costs
Deed/Transfer Tax - County
%
$2,313
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,598
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,911
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)
$2,262
Misc.
Total Loan Closing
$6,077

Residual
As Repaired Value (ARV)
$899,500
Sale Costs
%
$53,970
Property Taxes
%
$2,930
Property Insurance
%
$1,131
Interest Carry - Purchase Loan Funding
$21,588
Interest Carry - Rehab Loan Funding
$5,622
Net Exit Price
$814,260
Cash Investment
$126,582
Loan payoff
$539,700
Estimated Profit
$147,978
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.