250196

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
%
%
%
%

$120,047

Cash Investment

$142,033

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$495,830
Buyer's Premium
Purchase Closing Costs
$4,471
Loan Points
$10,413
Loan Closing Costs
$5,997
Total Acquisition Cost
$516,711
Initial Loan Funding
$396,664
Cash Required to Close
$120,047
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$120,047

Loan Terms
Initial Loan Funding
$396,664
Rehab Loan Funding
$124,000
Total Loan Commitment
$520,664
Points
$10,413
Loan Closing Costs
$5,997
Interest Carry
$26,250
Total Financing Cost
$42,660

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,471
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,471
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)
$2,182
Misc.
Total Loan Closing
$5,997

Residual
As Repaired Value (ARV)
$867,700
Sale Costs
%
$52,062
Property Taxes
%
$5,553
Property Insurance
%
$1,091
Interest Carry - Purchase Loan Funding
$20,825
Interest Carry - Rehab Loan Funding
$5,425
Net Exit Price
$782,744
Cash Investment
$120,047
Loan payoff
$520,664
Estimated Profit
$142,033
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.