248457

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
%
%
%
%

$122,033

Cash Investment

$144,641

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$504,380
Buyer's Premium
Purchase Closing Costs
$4,531
Loan Points
$10,592
Loan Closing Costs
$6,034
Total Acquisition Cost
$525,537
Initial Loan Funding
$403,504
Cash Required to Close
$122,033
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$122,033

Loan Terms
Initial Loan Funding
$403,504
Rehab Loan Funding
$126,100
Total Loan Commitment
$529,604
Points
$10,592
Loan Closing Costs
$6,034
Interest Carry
$26,701
Total Financing Cost
$43,327

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,531
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,531
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)
$2,219
Misc.
Total Loan Closing
$6,034

Residual
As Repaired Value (ARV)
$882,700
Sale Costs
%
$52,962
Property Taxes
%
$5,649
Property Insurance
%
$1,110
Interest Carry - Purchase Loan Funding
$21,184
Interest Carry - Rehab Loan Funding
$5,517
Net Exit Price
$796,278
Cash Investment
$122,033
Loan payoff
$529,604
Estimated Profit
$144,641
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.