246158

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
%
%
%
%

$118,786

Cash Investment

$138,159

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$481,090
Buyer's Premium
Purchase Closing Costs
$6,533
Loan Points
$10,103
Loan Closing Costs
$5,932
Total Acquisition Cost
$503,658
Initial Loan Funding
$384,872
Cash Required to Close
$118,786
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$118,786

Loan Terms
Initial Loan Funding
$384,872
Rehab Loan Funding
$120,300
Total Loan Commitment
$505,172
Points
$10,103
Loan Closing Costs
$5,932
Interest Carry
$25,469
Total Financing Cost
$41,504

Closing Costs
Deed/Transfer Tax - County
%
$2,165
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,368
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,533
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)
$2,117
Misc.
Total Loan Closing
$5,932

Residual
As Repaired Value (ARV)
$841,900
Sale Costs
%
$50,514
Property Taxes
%
$2,742
Property Insurance
%
$1,058
Interest Carry - Purchase Loan Funding
$20,206
Interest Carry - Rehab Loan Funding
$5,263
Net Exit Price
$762,116
Cash Investment
$118,786
Loan payoff
$505,172
Estimated Profit
$138,159
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.