252207

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
%
%
%
%

$121,380

Cash Investment

$143,729

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$501,570
Buyer's Premium
Purchase Closing Costs
$4,511
Loan Points
$10,533
Loan Closing Costs
$6,022
Total Acquisition Cost
$522,636
Initial Loan Funding
$401,256
Cash Required to Close
$121,380
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$121,380

Loan Terms
Initial Loan Funding
$401,256
Rehab Loan Funding
$125,400
Total Loan Commitment
$526,656
Points
$10,533
Loan Closing Costs
$6,022
Interest Carry
$26,552
Total Financing Cost
$43,107

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,511
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,511
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)
$2,207
Misc.
Total Loan Closing
$6,022

Residual
As Repaired Value (ARV)
$877,700
Sale Costs
%
$52,662
Property Taxes
%
$5,618
Property Insurance
%
$1,103
Interest Carry - Purchase Loan Funding
$21,066
Interest Carry - Rehab Loan Funding
$5,486
Net Exit Price
$791,765
Cash Investment
$121,380
Loan payoff
$526,656
Estimated Profit
$143,729
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.