252676

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
%
%
%
%

$122,540

Cash Investment

$144,605

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$504,390
Buyer's Premium
Purchase Closing Costs
$5,035
Loan Points
$10,592
Loan Closing Costs
$6,034
Total Acquisition Cost
$526,052
Initial Loan Funding
$403,512
Cash Required to Close
$122,540
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$122,540

Loan Terms
Initial Loan Funding
$403,512
Rehab Loan Funding
$126,100
Total Loan Commitment
$529,612
Points
$10,592
Loan Closing Costs
$6,034
Interest Carry
$26,701
Total Financing Cost
$43,328

Closing Costs
Deed/Transfer Tax - County
%
$504
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,531
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,035
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)
$2,219
Misc.
Total Loan Closing
$6,034

Residual
As Repaired Value (ARV)
$882,700
Sale Costs
%
$52,962
Property Taxes
%
$5,170
Property Insurance
%
$1,110
Interest Carry - Purchase Loan Funding
$21,184
Interest Carry - Rehab Loan Funding
$5,517
Net Exit Price
$796,757
Cash Investment
$122,540
Loan payoff
$529,612
Estimated Profit
$144,605
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.