247721

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
%
%
%
%

$120,258

Cash Investment

$140,080

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$487,310
Buyer's Premium
Purchase Closing Costs
$6,604
Loan Points
$10,233
Loan Closing Costs
$5,959
Total Acquisition Cost
$510,106
Initial Loan Funding
$389,848
Cash Required to Close
$120,258
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$120,258

Loan Terms
Initial Loan Funding
$389,848
Rehab Loan Funding
$121,800
Total Loan Commitment
$511,648
Points
$10,233
Loan Closing Costs
$5,959
Interest Carry
$25,796
Total Financing Cost
$41,988

Closing Costs
Deed/Transfer Tax - County
%
$2,193
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,411
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,604
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)
$2,144
Misc.
Total Loan Closing
$5,959

Residual
As Repaired Value (ARV)
$852,800
Sale Costs
%
$51,168
Property Taxes
%
$2,778
Property Insurance
%
$1,072
Interest Carry - Purchase Loan Funding
$20,467
Interest Carry - Rehab Loan Funding
$5,329
Net Exit Price
$771,986
Cash Investment
$120,258
Loan payoff
$511,648
Estimated Profit
$140,080
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.