246057

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
%
%
%
%

$126,383

Cash Investment

$147,689

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$513,160
Buyer's Premium
Purchase Closing Costs
$6,901
Loan Points
$10,777
Loan Closing Costs
$6,073
Total Acquisition Cost
$536,911
Initial Loan Funding
$410,528
Cash Required to Close
$126,383
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$126,383

Loan Terms
Initial Loan Funding
$410,528
Rehab Loan Funding
$128,300
Total Loan Commitment
$538,828
Points
$10,777
Loan Closing Costs
$6,073
Interest Carry
$27,166
Total Financing Cost
$44,015

Closing Costs
Deed/Transfer Tax - County
%
$2,309
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,592
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,901
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)
$2,258
Misc.
Total Loan Closing
$6,073

Residual
As Repaired Value (ARV)
$898,000
Sale Costs
%
$53,880
Property Taxes
%
$2,925
Property Insurance
%
$1,129
Interest Carry - Purchase Loan Funding
$21,553
Interest Carry - Rehab Loan Funding
$5,613
Net Exit Price
$812,900
Cash Investment
$126,383
Loan payoff
$538,828
Estimated Profit
$147,689
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.