251414

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
%
%
%
%

$116,356

Cash Investment

$137,351

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$479,950
Buyer's Premium
Purchase Closing Costs
$4,360
Loan Points
$10,079
Loan Closing Costs
$5,927
Total Acquisition Cost
$500,316
Initial Loan Funding
$383,960
Cash Required to Close
$116,356
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$116,356

Loan Terms
Initial Loan Funding
$383,960
Rehab Loan Funding
$120,000
Total Loan Commitment
$503,960
Points
$10,079
Loan Closing Costs
$5,927
Interest Carry
$25,408
Total Financing Cost
$41,414

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,360
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,360
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)
$2,112
Misc.
Total Loan Closing
$5,927

Residual
As Repaired Value (ARV)
$839,900
Sale Costs
%
$50,394
Property Taxes
%
$5,375
Property Insurance
%
$1,056
Interest Carry - Purchase Loan Funding
$20,158
Interest Carry - Rehab Loan Funding
$5,250
Net Exit Price
$757,667
Cash Investment
$116,356
Loan payoff
$503,960
Estimated Profit
$137,351
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.