249828

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
%
%
%
%

$116,632

Cash Investment

$137,717

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$481,140
Buyer's Premium
Purchase Closing Costs
$4,368
Loan Points
$10,104
Loan Closing Costs
$5,932
Total Acquisition Cost
$501,544
Initial Loan Funding
$384,912
Cash Required to Close
$116,632
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$116,632

Loan Terms
Initial Loan Funding
$384,912
Rehab Loan Funding
$120,300
Total Loan Commitment
$505,212
Points
$10,104
Loan Closing Costs
$5,932
Interest Carry
$25,471
Total Financing Cost
$41,507

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,368
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,368
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)
$2,117
Misc.
Total Loan Closing
$5,932

Residual
As Repaired Value (ARV)
$842,000
Sale Costs
%
$50,520
Property Taxes
%
$5,389
Property Insurance
%
$1,059
Interest Carry - Purchase Loan Funding
$20,208
Interest Carry - Rehab Loan Funding
$5,263
Net Exit Price
$759,562
Cash Investment
$116,632
Loan payoff
$505,212
Estimated Profit
$137,717
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.