250144

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
%
%
%
%

$128,059

Cash Investment

$151,191

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$522,000
Buyer's Premium
Purchase Closing Costs
$6,585
Loan Points
$10,962
Loan Closing Costs
$6,112
Total Acquisition Cost
$545,659
Initial Loan Funding
$417,600
Cash Required to Close
$128,059
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$128,059

Loan Terms
Initial Loan Funding
$417,600
Rehab Loan Funding
$130,500
Total Loan Commitment
$548,100
Points
$10,962
Loan Closing Costs
$6,112
Interest Carry
$27,633
Total Financing Cost
$44,707

Closing Costs
Deed/Transfer Tax - County
%
$1,931
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,654
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,585
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)
$2,297
Misc.
Total Loan Closing
$6,112

Residual
As Repaired Value (ARV)
$913,500
Sale Costs
%
$54,810
Property Taxes
%
$2,558
Property Insurance
%
$1,148
Interest Carry - Purchase Loan Funding
$21,924
Interest Carry - Rehab Loan Funding
$5,709
Net Exit Price
$827,350
Cash Investment
$128,059
Loan payoff
$548,100
Estimated Profit
$151,191
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.