246050

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
%
%
%
%

$117,880

Cash Investment

$137,057

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$477,270
Buyer's Premium
Purchase Closing Costs
$6,489
Loan Points
$10,022
Loan Closing Costs
$5,915
Total Acquisition Cost
$499,696
Initial Loan Funding
$381,816
Cash Required to Close
$117,880
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$117,880

Loan Terms
Initial Loan Funding
$381,816
Rehab Loan Funding
$119,300
Total Loan Commitment
$501,116
Points
$10,022
Loan Closing Costs
$5,915
Interest Carry
$25,265
Total Financing Cost
$41,202

Closing Costs
Deed/Transfer Tax - County
%
$2,148
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,341
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,489
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)
$2,100
Misc.
Total Loan Closing
$5,915

Residual
As Repaired Value (ARV)
$835,200
Sale Costs
%
$50,112
Property Taxes
%
$2,720
Property Insurance
%
$1,050
Interest Carry - Purchase Loan Funding
$20,045
Interest Carry - Rehab Loan Funding
$5,219
Net Exit Price
$756,053
Cash Investment
$117,880
Loan payoff
$501,116
Estimated Profit
$137,057
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.