247709

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
%
%
%
%

$126,826

Cash Investment

$148,237

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$515,030
Buyer's Premium
Purchase Closing Costs
$6,923
Loan Points
$10,816
Loan Closing Costs
$6,081
Total Acquisition Cost
$538,850
Initial Loan Funding
$412,024
Cash Required to Close
$126,826
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$126,826

Loan Terms
Initial Loan Funding
$412,024
Rehab Loan Funding
$128,800
Total Loan Commitment
$540,824
Points
$10,816
Loan Closing Costs
$6,081
Interest Carry
$27,266
Total Financing Cost
$44,164

Closing Costs
Deed/Transfer Tax - County
%
$2,318
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,605
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,923
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)
$2,266
Misc.
Total Loan Closing
$6,081

Residual
As Repaired Value (ARV)
$901,300
Sale Costs
%
$54,078
Property Taxes
%
$2,936
Property Insurance
%
$1,133
Interest Carry - Purchase Loan Funding
$21,631
Interest Carry - Rehab Loan Funding
$5,635
Net Exit Price
$815,887
Cash Investment
$126,826
Loan payoff
$540,824
Estimated Profit
$148,237
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.