247110

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
%
%
%
%

$134,502

Cash Investment

$157,868

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$547,430
Buyer's Premium
Purchase Closing Costs
$7,295
Loan Points
$11,497
Loan Closing Costs
$6,224
Total Acquisition Cost
$572,446
Initial Loan Funding
$437,944
Cash Required to Close
$134,502
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$134,502

Loan Terms
Initial Loan Funding
$437,944
Rehab Loan Funding
$136,900
Total Loan Commitment
$574,844
Points
$11,497
Loan Closing Costs
$6,224
Interest Carry
$28,981
Total Financing Cost
$46,702

Closing Costs
Deed/Transfer Tax - County
%
$2,463
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,832
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,295
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)
$2,409
Misc.
Total Loan Closing
$6,224

Residual
As Repaired Value (ARV)
$958,000
Sale Costs
%
$57,480
Property Taxes
%
$3,120
Property Insurance
%
$1,204
Interest Carry - Purchase Loan Funding
$22,992
Interest Carry - Rehab Loan Funding
$5,989
Net Exit Price
$867,214
Cash Investment
$134,502
Loan payoff
$574,844
Estimated Profit
$157,868
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.