247485

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
%
%
%
%

$112,506

Cash Investment

$130,338

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$454,590
Buyer's Premium
Purchase Closing Costs
$6,228
Loan Points
$9,545
Loan Closing Costs
$5,815
Total Acquisition Cost
$476,178
Initial Loan Funding
$363,672
Cash Required to Close
$112,506
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$112,506

Loan Terms
Initial Loan Funding
$363,672
Rehab Loan Funding
$113,600
Total Loan Commitment
$477,272
Points
$9,545
Loan Closing Costs
$5,815
Interest Carry
$24,063
Total Financing Cost
$39,423

Closing Costs
Deed/Transfer Tax - County
%
$2,046
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,182
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,228
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)
$2,000
Misc.
Total Loan Closing
$5,815

Residual
As Repaired Value (ARV)
$795,500
Sale Costs
%
$47,730
Property Taxes
%
$2,591
Property Insurance
%
$1,000
Interest Carry - Purchase Loan Funding
$19,093
Interest Carry - Rehab Loan Funding
$4,970
Net Exit Price
$720,116
Cash Investment
$112,506
Loan payoff
$477,272
Estimated Profit
$130,338
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.