252402

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
%
%
%
%

$113,608

Cash Investment

$133,883

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$468,130
Buyer's Premium
Purchase Closing Costs
$4,277
Loan Points
$9,830
Loan Closing Costs
$5,875
Total Acquisition Cost
$488,112
Initial Loan Funding
$374,504
Cash Required to Close
$113,608
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$113,608

Loan Terms
Initial Loan Funding
$374,504
Rehab Loan Funding
$117,000
Total Loan Commitment
$491,504
Points
$9,830
Loan Closing Costs
$5,875
Interest Carry
$24,780
Total Financing Cost
$40,485

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,277
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,277
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)
$2,060
Misc.
Total Loan Closing
$5,875

Residual
As Repaired Value (ARV)
$819,200
Sale Costs
%
$49,152
Property Taxes
%
$5,243
Property Insurance
%
$1,030
Interest Carry - Purchase Loan Funding
$19,661
Interest Carry - Rehab Loan Funding
$5,119
Net Exit Price
$738,995
Cash Investment
$113,608
Loan payoff
$491,504
Estimated Profit
$133,883
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.