248672

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
%
%
%
%

$119,337

Cash Investment

$141,205

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$492,780
Buyer's Premium
Purchase Closing Costs
$4,449
Loan Points
$10,348
Loan Closing Costs
$5,983
Total Acquisition Cost
$513,561
Initial Loan Funding
$394,224
Cash Required to Close
$119,337
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$119,337

Loan Terms
Initial Loan Funding
$394,224
Rehab Loan Funding
$123,200
Total Loan Commitment
$517,424
Points
$10,348
Loan Closing Costs
$5,983
Interest Carry
$26,087
Total Financing Cost
$42,418

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,449
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,449
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)
$2,168
Misc.
Total Loan Closing
$5,983

Residual
As Repaired Value (ARV)
$862,400
Sale Costs
%
$51,744
Property Taxes
%
$5,519
Property Insurance
%
$1,084
Interest Carry - Purchase Loan Funding
$20,697
Interest Carry - Rehab Loan Funding
$5,390
Net Exit Price
$777,966
Cash Investment
$119,337
Loan payoff
$517,424
Estimated Profit
$141,205
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.