246202

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
%
%
%
%

$118,589

Cash Investment

$137,953

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$480,260
Buyer's Premium
Purchase Closing Costs
$6,523
Loan Points
$10,086
Loan Closing Costs
$5,928
Total Acquisition Cost
$502,797
Initial Loan Funding
$384,208
Cash Required to Close
$118,589
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$118,589

Loan Terms
Initial Loan Funding
$384,208
Rehab Loan Funding
$120,100
Total Loan Commitment
$504,308
Points
$10,086
Loan Closing Costs
$5,928
Interest Carry
$25,425
Total Financing Cost
$41,440

Closing Costs
Deed/Transfer Tax - County
%
$2,161
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,362
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,523
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)
$2,113
Misc.
Total Loan Closing
$5,928

Residual
As Repaired Value (ARV)
$840,500
Sale Costs
%
$50,430
Property Taxes
%
$2,737
Property Insurance
%
$1,057
Interest Carry - Purchase Loan Funding
$20,171
Interest Carry - Rehab Loan Funding
$5,254
Net Exit Price
$760,851
Cash Investment
$118,589
Loan payoff
$504,308
Estimated Profit
$137,953
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.