246044

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
%
%
%
%

$116,556

Cash Investment

$135,381

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$471,680
Buyer's Premium
Purchase Closing Costs
$6,424
Loan Points
$9,905
Loan Closing Costs
$5,890
Total Acquisition Cost
$493,900
Initial Loan Funding
$377,344
Cash Required to Close
$116,556
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$116,556

Loan Terms
Initial Loan Funding
$377,344
Rehab Loan Funding
$117,900
Total Loan Commitment
$495,244
Points
$9,905
Loan Closing Costs
$5,890
Interest Carry
$24,969
Total Financing Cost
$40,764

Closing Costs
Deed/Transfer Tax - County
%
$2,123
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,302
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,424
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)
$2,075
Misc.
Total Loan Closing
$5,890

Residual
As Repaired Value (ARV)
$825,400
Sale Costs
%
$49,524
Property Taxes
%
$2,689
Property Insurance
%
$1,038
Interest Carry - Purchase Loan Funding
$19,811
Interest Carry - Rehab Loan Funding
$5,158
Net Exit Price
$747,181
Cash Investment
$116,556
Loan payoff
$495,244
Estimated Profit
$135,381
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.