252855

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
%
%
%
%

$139,695

Cash Investment

$167,157

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$580,380
Buyer's Premium
Purchase Closing Costs
$5,063
Loan Points
$12,188
Loan Closing Costs
$6,369
Total Acquisition Cost
$603,999
Initial Loan Funding
$464,304
Cash Required to Close
$139,695
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$139,695

Loan Terms
Initial Loan Funding
$464,304
Rehab Loan Funding
$145,100
Total Loan Commitment
$609,404
Points
$12,188
Loan Closing Costs
$6,369
Interest Carry
$30,724
Total Financing Cost
$49,281

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,063
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,063
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)
$2,554
Misc.
Total Loan Closing
$6,369

Residual
As Repaired Value (ARV)
$1,015,700
Sale Costs
%
$60,942
Property Taxes
%
$6,500
Property Insurance
%
$1,277
Interest Carry - Purchase Loan Funding
$24,376
Interest Carry - Rehab Loan Funding
$6,348
Net Exit Price
$916,257
Cash Investment
$139,695
Loan payoff
$609,404
Estimated Profit
$167,157
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.