246097

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
%
%
%
%

$125,602

Cash Investment

$146,752

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$509,860
Buyer's Premium
Purchase Closing Costs
$6,863
Loan Points
$10,708
Loan Closing Costs
$6,058
Total Acquisition Cost
$533,490
Initial Loan Funding
$407,888
Cash Required to Close
$125,602
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$125,602

Loan Terms
Initial Loan Funding
$407,888
Rehab Loan Funding
$127,500
Total Loan Commitment
$535,388
Points
$10,708
Loan Closing Costs
$6,058
Interest Carry
$26,992
Total Financing Cost
$43,758

Closing Costs
Deed/Transfer Tax - County
%
$2,294
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,569
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,863
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)
$2,243
Misc.
Total Loan Closing
$6,058

Residual
As Repaired Value (ARV)
$892,300
Sale Costs
%
$53,538
Property Taxes
%
$2,906
Property Insurance
%
$1,122
Interest Carry - Purchase Loan Funding
$21,414
Interest Carry - Rehab Loan Funding
$5,578
Net Exit Price
$807,742
Cash Investment
$125,602
Loan payoff
$535,388
Estimated Profit
$146,752
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.