248139

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
%
%
%
%

$128,463

Cash Investment

$152,837

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$532,050
Buyer's Premium
Purchase Closing Costs
$4,724
Loan Points
$11,173
Loan Closing Costs
$6,156
Total Acquisition Cost
$554,103
Initial Loan Funding
$425,640
Cash Required to Close
$128,463
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$128,463

Loan Terms
Initial Loan Funding
$425,640
Rehab Loan Funding
$133,000
Total Loan Commitment
$558,640
Points
$11,173
Loan Closing Costs
$6,156
Interest Carry
$28,165
Total Financing Cost
$45,494

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,724
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,724
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)
$2,341
Misc.
Total Loan Closing
$6,156

Residual
As Repaired Value (ARV)
$931,100
Sale Costs
%
$55,866
Property Taxes
%
$5,959
Property Insurance
%
$1,171
Interest Carry - Purchase Loan Funding
$22,346
Interest Carry - Rehab Loan Funding
$5,819
Net Exit Price
$839,940
Cash Investment
$128,463
Loan payoff
$558,640
Estimated Profit
$152,837
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.