250736

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
%
%
%
%

$139,014

Cash Investment

$165,535

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$574,980
Buyer's Premium
Purchase Closing Costs
$5,600
Loan Points
$12,074
Loan Closing Costs
$6,345
Total Acquisition Cost
$598,998
Initial Loan Funding
$459,984
Cash Required to Close
$139,014
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$139,014

Loan Terms
Initial Loan Funding
$459,984
Rehab Loan Funding
$143,700
Total Loan Commitment
$603,684
Points
$12,074
Loan Closing Costs
$6,345
Interest Carry
$30,436
Total Financing Cost
$48,855

Closing Costs
Deed/Transfer Tax - County
%
$575
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,025
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,600
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)
$2,530
Misc.
Total Loan Closing
$6,345

Residual
As Repaired Value (ARV)
$1,006,200
Sale Costs
%
$60,372
Property Taxes
%
$5,894
Property Insurance
%
$1,265
Interest Carry - Purchase Loan Funding
$24,149
Interest Carry - Rehab Loan Funding
$6,287
Net Exit Price
$908,233
Cash Investment
$139,014
Loan payoff
$603,684
Estimated Profit
$165,535
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.