250077

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
%
%
%
%

$118,657

Cash Investment

$139,727

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$487,760
Buyer's Premium
Purchase Closing Costs
$4,902
Loan Points
$10,242
Loan Closing Costs
$5,961
Total Acquisition Cost
$508,865
Initial Loan Funding
$390,208
Cash Required to Close
$118,657
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$118,657

Loan Terms
Initial Loan Funding
$390,208
Rehab Loan Funding
$121,900
Total Loan Commitment
$512,108
Points
$10,242
Loan Closing Costs
$5,961
Interest Carry
$25,819
Total Financing Cost
$42,022

Closing Costs
Deed/Transfer Tax - County
%
$488
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,414
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,902
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)
$2,146
Misc.
Total Loan Closing
$5,961

Residual
As Repaired Value (ARV)
$853,600
Sale Costs
%
$51,216
Property Taxes
%
$5,000
Property Insurance
%
$1,073
Interest Carry - Purchase Loan Funding
$20,486
Interest Carry - Rehab Loan Funding
$5,333
Net Exit Price
$770,492
Cash Investment
$118,657
Loan payoff
$512,108
Estimated Profit
$139,727
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.