251989

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
%
%
%
%

$142,598

Cash Investment

$170,828

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$592,870
Buyer's Premium
Purchase Closing Costs
$5,150
Loan Points
$12,450
Loan Closing Costs
$6,424
Total Acquisition Cost
$616,894
Initial Loan Funding
$474,296
Cash Required to Close
$142,598
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$142,598

Loan Terms
Initial Loan Funding
$474,296
Rehab Loan Funding
$148,200
Total Loan Commitment
$622,496
Points
$12,450
Loan Closing Costs
$6,424
Interest Carry
$31,384
Total Financing Cost
$50,258

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,150
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,150
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)
$2,609
Misc.
Total Loan Closing
$6,424

Residual
As Repaired Value (ARV)
$1,037,500
Sale Costs
%
$62,250
Property Taxes
%
$6,640
Property Insurance
%
$1,304
Interest Carry - Purchase Loan Funding
$24,901
Interest Carry - Rehab Loan Funding
$6,484
Net Exit Price
$935,921
Cash Investment
$142,598
Loan payoff
$622,496
Estimated Profit
$170,828
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.