246502

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
%
%
%
%

$122,292

Cash Investment

$142,558

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$495,890
Buyer's Premium
Purchase Closing Costs
$6,703
Loan Points
$10,414
Loan Closing Costs
$5,997
Total Acquisition Cost
$519,004
Initial Loan Funding
$396,712
Cash Required to Close
$122,292
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$122,292

Loan Terms
Initial Loan Funding
$396,712
Rehab Loan Funding
$124,000
Total Loan Commitment
$520,712
Points
$10,414
Loan Closing Costs
$5,997
Interest Carry
$26,252
Total Financing Cost
$42,664

Closing Costs
Deed/Transfer Tax - County
%
$2,232
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,471
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,703
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)
$2,182
Misc.
Total Loan Closing
$5,997

Residual
As Repaired Value (ARV)
$867,800
Sale Costs
%
$52,068
Property Taxes
%
$2,827
Property Insurance
%
$1,091
Interest Carry - Purchase Loan Funding
$20,827
Interest Carry - Rehab Loan Funding
$5,425
Net Exit Price
$785,562
Cash Investment
$122,292
Loan payoff
$520,712
Estimated Profit
$142,558
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.