248985

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
%
%
%
%

$125,457

Cash Investment

$148,914

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$519,110
Buyer's Premium
Purchase Closing Costs
$4,634
Loan Points
$10,902
Loan Closing Costs
$6,099
Total Acquisition Cost
$540,745
Initial Loan Funding
$415,288
Cash Required to Close
$125,457
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$125,457

Loan Terms
Initial Loan Funding
$415,288
Rehab Loan Funding
$129,800
Total Loan Commitment
$545,088
Points
$10,902
Loan Closing Costs
$6,099
Interest Carry
$27,481
Total Financing Cost
$44,482

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,634
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,634
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)
$2,284
Misc.
Total Loan Closing
$6,099

Residual
As Repaired Value (ARV)
$908,400
Sale Costs
%
$54,504
Property Taxes
%
$5,814
Property Insurance
%
$1,142
Interest Carry - Purchase Loan Funding
$21,803
Interest Carry - Rehab Loan Funding
$5,679
Net Exit Price
$819,459
Cash Investment
$125,457
Loan payoff
$545,088
Estimated Profit
$148,914
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.