248774

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
%
%
%
%

$129,205

Cash Investment

$153,795

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$535,240
Buyer's Premium
Purchase Closing Costs
$4,747
Loan Points
$11,240
Loan Closing Costs
$6,170
Total Acquisition Cost
$557,397
Initial Loan Funding
$428,192
Cash Required to Close
$129,205
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$129,205

Loan Terms
Initial Loan Funding
$428,192
Rehab Loan Funding
$133,800
Total Loan Commitment
$561,992
Points
$11,240
Loan Closing Costs
$6,170
Interest Carry
$28,334
Total Financing Cost
$45,744

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,747
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,747
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)
$2,355
Misc.
Total Loan Closing
$6,170

Residual
As Repaired Value (ARV)
$936,700
Sale Costs
%
$56,202
Property Taxes
%
$5,995
Property Insurance
%
$1,178
Interest Carry - Purchase Loan Funding
$22,480
Interest Carry - Rehab Loan Funding
$5,854
Net Exit Price
$844,992
Cash Investment
$129,205
Loan payoff
$561,992
Estimated Profit
$153,795
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.