250288

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
%
%
%
%

$122,112

Cash Investment

$147,330

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$504,720
Buyer's Premium
Purchase Closing Costs
$4,533
Loan Points
$10,600
Loan Closing Costs
$6,036
Total Acquisition Cost
$525,888
Initial Loan Funding
$403,776
Cash Required to Close
$122,112
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$122,112

Loan Terms
Initial Loan Funding
$403,776
Rehab Loan Funding
$126,200
Total Loan Commitment
$529,976
Points
$10,600
Loan Closing Costs
$6,036
Interest Carry
$26,719
Total Financing Cost
$43,355

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,533
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,533
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)
$2,221
Misc.
Total Loan Closing
$6,036

Residual
As Repaired Value (ARV)
$883,300
Sale Costs
%
$52,998
Property Taxes
%
$3,054
Property Insurance
%
$1,110
Interest Carry - Purchase Loan Funding
$21,198
Interest Carry - Rehab Loan Funding
$5,521
Net Exit Price
$799,419
Cash Investment
$122,112
Loan payoff
$529,976
Estimated Profit
$147,330
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.