248126

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
%
%
%
%

$115,392

Cash Investment

$136,141

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$475,800
Buyer's Premium
Purchase Closing Costs
$4,331
Loan Points
$9,993
Loan Closing Costs
$5,909
Total Acquisition Cost
$496,032
Initial Loan Funding
$380,640
Cash Required to Close
$115,392
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$115,392

Loan Terms
Initial Loan Funding
$380,640
Rehab Loan Funding
$119,000
Total Loan Commitment
$499,640
Points
$9,993
Loan Closing Costs
$5,909
Interest Carry
$25,190
Total Financing Cost
$41,091

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,331
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,331
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)
$2,094
Misc.
Total Loan Closing
$5,909

Residual
As Repaired Value (ARV)
$832,700
Sale Costs
%
$49,962
Property Taxes
%
$5,329
Property Insurance
%
$1,047
Interest Carry - Purchase Loan Funding
$19,984
Interest Carry - Rehab Loan Funding
$5,206
Net Exit Price
$751,172
Cash Investment
$115,392
Loan payoff
$499,640
Estimated Profit
$136,141
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.