250186

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
%
%
%
%

$139,884

Cash Investment

$167,384

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$581,190
Buyer's Premium
Purchase Closing Costs
$5,068
Loan Points
$12,205
Loan Closing Costs
$6,372
Total Acquisition Cost
$604,836
Initial Loan Funding
$464,952
Cash Required to Close
$139,884
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$139,884

Loan Terms
Initial Loan Funding
$464,952
Rehab Loan Funding
$145,300
Total Loan Commitment
$610,252
Points
$12,205
Loan Closing Costs
$6,372
Interest Carry
$30,767
Total Financing Cost
$49,344

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,068
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,068
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)
$2,557
Misc.
Total Loan Closing
$6,372

Residual
As Repaired Value (ARV)
$1,017,100
Sale Costs
%
$61,026
Property Taxes
%
$6,509
Property Insurance
%
$1,279
Interest Carry - Purchase Loan Funding
$24,410
Interest Carry - Rehab Loan Funding
$6,357
Net Exit Price
$917,519
Cash Investment
$139,884
Loan payoff
$610,252
Estimated Profit
$167,384
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.