252514

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
%
%
%
%

$146,588

Cash Investment

$175,077

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$607,420
Buyer's Premium
Purchase Closing Costs
$5,859
Loan Points
$12,757
Loan Closing Costs
$6,488
Total Acquisition Cost
$632,524
Initial Loan Funding
$485,936
Cash Required to Close
$146,588
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$146,588

Loan Terms
Initial Loan Funding
$485,936
Rehab Loan Funding
$151,900
Total Loan Commitment
$637,836
Points
$12,757
Loan Closing Costs
$6,488
Interest Carry
$32,157
Total Financing Cost
$51,402

Closing Costs
Deed/Transfer Tax - County
%
$607
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,252
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,859
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)
$2,673
Misc.
Total Loan Closing
$6,488

Residual
As Repaired Value (ARV)
$1,063,000
Sale Costs
%
$63,780
Property Taxes
%
$6,226
Property Insurance
%
$1,336
Interest Carry - Purchase Loan Funding
$25,512
Interest Carry - Rehab Loan Funding
$6,646
Net Exit Price
$959,500
Cash Investment
$146,588
Loan payoff
$637,836
Estimated Profit
$175,077
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.