250335

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
%
%
%
%

$128,470

Cash Investment

$152,804

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$532,080
Buyer's Premium
Purchase Closing Costs
$4,725
Loan Points
$11,173
Loan Closing Costs
$6,156
Total Acquisition Cost
$554,134
Initial Loan Funding
$425,664
Cash Required to Close
$128,470
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$128,470

Loan Terms
Initial Loan Funding
$425,664
Rehab Loan Funding
$133,000
Total Loan Commitment
$558,664
Points
$11,173
Loan Closing Costs
$6,156
Interest Carry
$28,166
Total Financing Cost
$45,496

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,725
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,725
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)
$2,341
Misc.
Total Loan Closing
$6,156

Residual
As Repaired Value (ARV)
$931,100
Sale Costs
%
$55,866
Property Taxes
%
$5,959
Property Insurance
%
$1,171
Interest Carry - Purchase Loan Funding
$22,347
Interest Carry - Rehab Loan Funding
$5,819
Net Exit Price
$839,938
Cash Investment
$128,470
Loan payoff
$558,664
Estimated Profit
$152,804
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.