252016

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
%
%
%
%

$140,673

Cash Investment

$168,397

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$584,590
Buyer's Premium
Purchase Closing Costs
$5,092
Loan Points
$12,275
Loan Closing Costs
$6,387
Total Acquisition Cost
$608,345
Initial Loan Funding
$467,672
Cash Required to Close
$140,673
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$140,673

Loan Terms
Initial Loan Funding
$467,672
Rehab Loan Funding
$146,100
Total Loan Commitment
$613,772
Points
$12,275
Loan Closing Costs
$6,387
Interest Carry
$30,945
Total Financing Cost
$49,607

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,092
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,092
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)
$2,572
Misc.
Total Loan Closing
$6,387

Residual
As Repaired Value (ARV)
$1,023,000
Sale Costs
%
$61,380
Property Taxes
%
$6,547
Property Insurance
%
$1,286
Interest Carry - Purchase Loan Funding
$24,553
Interest Carry - Rehab Loan Funding
$6,392
Net Exit Price
$922,842
Cash Investment
$140,673
Loan payoff
$613,772
Estimated Profit
$168,397
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.