250157

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
%
%
%
%

$119,970

Cash Investment

$141,933

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$495,500
Buyer's Premium
Purchase Closing Costs
$4,469
Loan Points
$10,406
Loan Closing Costs
$5,995
Total Acquisition Cost
$516,370
Initial Loan Funding
$396,400
Cash Required to Close
$119,970
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$119,970

Loan Terms
Initial Loan Funding
$396,400
Rehab Loan Funding
$123,900
Total Loan Commitment
$520,300
Points
$10,406
Loan Closing Costs
$5,995
Interest Carry
$26,232
Total Financing Cost
$42,633

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,469
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,469
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)
$2,180
Misc.
Total Loan Closing
$5,995

Residual
As Repaired Value (ARV)
$867,100
Sale Costs
%
$52,026
Property Taxes
%
$5,550
Property Insurance
%
$1,090
Interest Carry - Purchase Loan Funding
$20,811
Interest Carry - Rehab Loan Funding
$5,421
Net Exit Price
$782,203
Cash Investment
$119,970
Loan payoff
$520,300
Estimated Profit
$141,933
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.