251594

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
%
%
%
%

$129,635

Cash Investment

$154,268

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$537,090
Buyer's Premium
Purchase Closing Costs
$4,760
Loan Points
$11,279
Loan Closing Costs
$6,178
Total Acquisition Cost
$559,307
Initial Loan Funding
$429,672
Cash Required to Close
$129,635
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$129,635

Loan Terms
Initial Loan Funding
$429,672
Rehab Loan Funding
$134,300
Total Loan Commitment
$563,972
Points
$11,279
Loan Closing Costs
$6,178
Interest Carry
$28,433
Total Financing Cost
$45,891

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,760
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,760
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)
$2,363
Misc.
Total Loan Closing
$6,178

Residual
As Repaired Value (ARV)
$939,900
Sale Costs
%
$56,394
Property Taxes
%
$6,015
Property Insurance
%
$1,182
Interest Carry - Purchase Loan Funding
$22,558
Interest Carry - Rehab Loan Funding
$5,876
Net Exit Price
$847,876
Cash Investment
$129,635
Loan payoff
$563,972
Estimated Profit
$154,268
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.