246967

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
%
%
%
%

$128,731

Cash Investment

$150,665

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$523,070
Buyer's Premium
Purchase Closing Costs
$7,015
Loan Points
$10,985
Loan Closing Costs
$6,117
Total Acquisition Cost
$547,187
Initial Loan Funding
$418,456
Cash Required to Close
$128,731
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$128,731

Loan Terms
Initial Loan Funding
$418,456
Rehab Loan Funding
$130,800
Total Loan Commitment
$549,256
Points
$10,985
Loan Closing Costs
$6,117
Interest Carry
$27,691
Total Financing Cost
$44,793

Closing Costs
Deed/Transfer Tax - County
%
$2,354
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,661
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,015
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)
$2,302
Misc.
Total Loan Closing
$6,117

Residual
As Repaired Value (ARV)
$915,400
Sale Costs
%
$54,924
Property Taxes
%
$2,981
Property Insurance
%
$1,151
Interest Carry - Purchase Loan Funding
$21,969
Interest Carry - Rehab Loan Funding
$5,723
Net Exit Price
$828,652
Cash Investment
$128,731
Loan payoff
$549,256
Estimated Profit
$150,665
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.