249820

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
%
%
%
%

$128,021

Cash Investment

$152,324

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$530,150
Buyer's Premium
Purchase Closing Costs
$4,711
Loan Points
$11,132
Loan Closing Costs
$6,148
Total Acquisition Cost
$552,141
Initial Loan Funding
$424,120
Cash Required to Close
$128,021
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$128,021

Loan Terms
Initial Loan Funding
$424,120
Rehab Loan Funding
$132,500
Total Loan Commitment
$556,620
Points
$11,132
Loan Closing Costs
$6,148
Interest Carry
$28,063
Total Financing Cost
$45,343

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,711
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,711
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)
$2,333
Misc.
Total Loan Closing
$6,148

Residual
As Repaired Value (ARV)
$927,800
Sale Costs
%
$55,668
Property Taxes
%
$5,938
Property Insurance
%
$1,166
Interest Carry - Purchase Loan Funding
$22,266
Interest Carry - Rehab Loan Funding
$5,797
Net Exit Price
$836,965
Cash Investment
$128,021
Loan payoff
$556,620
Estimated Profit
$152,324
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.