249320

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
%
%
%
%

$132,782

Cash Investment

$158,268

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$550,630
Buyer's Premium
Purchase Closing Costs
$4,854
Loan Points
$11,564
Loan Closing Costs
$6,238
Total Acquisition Cost
$573,286
Initial Loan Funding
$440,504
Cash Required to Close
$132,782
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$132,782

Loan Terms
Initial Loan Funding
$440,504
Rehab Loan Funding
$137,700
Total Loan Commitment
$578,204
Points
$11,564
Loan Closing Costs
$6,238
Interest Carry
$29,151
Total Financing Cost
$46,953

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,854
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,854
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)
$2,423
Misc.
Total Loan Closing
$6,238

Residual
As Repaired Value (ARV)
$963,600
Sale Costs
%
$57,816
Property Taxes
%
$6,167
Property Insurance
%
$1,211
Interest Carry - Purchase Loan Funding
$23,126
Interest Carry - Rehab Loan Funding
$6,024
Net Exit Price
$869,255
Cash Investment
$132,782
Loan payoff
$578,204
Estimated Profit
$158,268
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.