247873

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
%
%
%
%

$124,800

Cash Investment

$145,726

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$506,480
Buyer's Premium
Purchase Closing Costs
$6,825
Loan Points
$10,636
Loan Closing Costs
$6,044
Total Acquisition Cost
$529,984
Initial Loan Funding
$405,184
Cash Required to Close
$124,800
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$124,800

Loan Terms
Initial Loan Funding
$405,184
Rehab Loan Funding
$126,600
Total Loan Commitment
$531,784
Points
$10,636
Loan Closing Costs
$6,044
Interest Carry
$26,811
Total Financing Cost
$43,490

Closing Costs
Deed/Transfer Tax - County
%
$2,279
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,545
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,825
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)
$2,229
Misc.
Total Loan Closing
$6,044

Residual
As Repaired Value (ARV)
$886,300
Sale Costs
%
$53,178
Property Taxes
%
$2,887
Property Insurance
%
$1,114
Interest Carry - Purchase Loan Funding
$21,272
Interest Carry - Rehab Loan Funding
$5,539
Net Exit Price
$802,310
Cash Investment
$124,800
Loan payoff
$531,784
Estimated Profit
$145,726
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.