248080

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
%
%
%
%

$130,790

Cash Investment

$153,308

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$531,770
Buyer's Premium
Purchase Closing Costs
$7,115
Loan Points
$11,166
Loan Closing Costs
$6,155
Total Acquisition Cost
$556,206
Initial Loan Funding
$425,416
Cash Required to Close
$130,790
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$130,790

Loan Terms
Initial Loan Funding
$425,416
Rehab Loan Funding
$132,900
Total Loan Commitment
$558,316
Points
$11,166
Loan Closing Costs
$6,155
Interest Carry
$28,149
Total Financing Cost
$45,470

Closing Costs
Deed/Transfer Tax - County
%
$2,393
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,722
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,115
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)
$2,340
Misc.
Total Loan Closing
$6,155

Residual
As Repaired Value (ARV)
$930,600
Sale Costs
%
$55,836
Property Taxes
%
$3,031
Property Insurance
%
$1,170
Interest Carry - Purchase Loan Funding
$22,334
Interest Carry - Rehab Loan Funding
$5,814
Net Exit Price
$842,414
Cash Investment
$130,790
Loan payoff
$558,316
Estimated Profit
$153,308
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.