247262

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
%
%
%
%

$116,840

Cash Investment

$135,738

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$472,880
Buyer's Premium
Purchase Closing Costs
$6,438
Loan Points
$9,930
Loan Closing Costs
$5,896
Total Acquisition Cost
$495,144
Initial Loan Funding
$378,304
Cash Required to Close
$116,840
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$116,840

Loan Terms
Initial Loan Funding
$378,304
Rehab Loan Funding
$118,200
Total Loan Commitment
$496,504
Points
$9,930
Loan Closing Costs
$5,896
Interest Carry
$25,032
Total Financing Cost
$40,858

Closing Costs
Deed/Transfer Tax - County
%
$2,128
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,310
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,438
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)
$2,081
Misc.
Total Loan Closing
$5,896

Residual
As Repaired Value (ARV)
$827,500
Sale Costs
%
$49,650
Property Taxes
%
$2,695
Property Insurance
%
$1,040
Interest Carry - Purchase Loan Funding
$19,861
Interest Carry - Rehab Loan Funding
$5,171
Net Exit Price
$749,082
Cash Investment
$116,840
Loan payoff
$496,504
Estimated Profit
$135,738
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.