247147

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
%
%
%
%

$133,513

Cash Investment

$156,687

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$543,260
Buyer's Premium
Purchase Closing Costs
$7,247
Loan Points
$11,408
Loan Closing Costs
$6,205
Total Acquisition Cost
$568,121
Initial Loan Funding
$434,608
Cash Required to Close
$133,513
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$133,513

Loan Terms
Initial Loan Funding
$434,608
Rehab Loan Funding
$135,800
Total Loan Commitment
$570,408
Points
$11,408
Loan Closing Costs
$6,205
Interest Carry
$28,758
Total Financing Cost
$46,372

Closing Costs
Deed/Transfer Tax - County
%
$2,445
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,803
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,247
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)
$2,390
Misc.
Total Loan Closing
$6,205

Residual
As Repaired Value (ARV)
$950,700
Sale Costs
%
$57,042
Property Taxes
%
$3,097
Property Insurance
%
$1,195
Interest Carry - Purchase Loan Funding
$22,817
Interest Carry - Rehab Loan Funding
$5,941
Net Exit Price
$860,608
Cash Investment
$133,513
Loan payoff
$570,408
Estimated Profit
$156,687
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.