247488

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
%
%
%
%

$124,310

Cash Investment

$145,113

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$504,410
Buyer's Premium
Purchase Closing Costs
$6,801
Loan Points
$10,593
Loan Closing Costs
$6,034
Total Acquisition Cost
$527,838
Initial Loan Funding
$403,528
Cash Required to Close
$124,310
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$124,310

Loan Terms
Initial Loan Funding
$403,528
Rehab Loan Funding
$126,100
Total Loan Commitment
$529,628
Points
$10,593
Loan Closing Costs
$6,034
Interest Carry
$26,702
Total Financing Cost
$43,329

Closing Costs
Deed/Transfer Tax - County
%
$2,270
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,531
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,801
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)
$2,219
Misc.
Total Loan Closing
$6,034

Residual
As Repaired Value (ARV)
$882,700
Sale Costs
%
$52,962
Property Taxes
%
$2,875
Property Insurance
%
$1,110
Interest Carry - Purchase Loan Funding
$21,185
Interest Carry - Rehab Loan Funding
$5,517
Net Exit Price
$799,051
Cash Investment
$124,310
Loan payoff
$529,628
Estimated Profit
$145,113
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.