247117

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
%
%
%
%

$119,572

Cash Investment

$139,168

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$484,410
Buyer's Premium
Purchase Closing Costs
$6,571
Loan Points
$10,173
Loan Closing Costs
$5,946
Total Acquisition Cost
$507,100
Initial Loan Funding
$387,528
Cash Required to Close
$119,572
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$119,572

Loan Terms
Initial Loan Funding
$387,528
Rehab Loan Funding
$121,100
Total Loan Commitment
$508,628
Points
$10,173
Loan Closing Costs
$5,946
Interest Carry
$25,643
Total Financing Cost
$41,762

Closing Costs
Deed/Transfer Tax - County
%
$2,180
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,391
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,571
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)
$2,131
Misc.
Total Loan Closing
$5,946

Residual
As Repaired Value (ARV)
$847,700
Sale Costs
%
$50,862
Property Taxes
%
$2,761
Property Insurance
%
$1,066
Interest Carry - Purchase Loan Funding
$20,345
Interest Carry - Rehab Loan Funding
$5,298
Net Exit Price
$767,368
Cash Investment
$119,572
Loan payoff
$508,628
Estimated Profit
$139,168
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.