252938

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
%
%
%
%

$111,908

Cash Investment

$131,138

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$458,840
Buyer's Premium
Purchase Closing Costs
$4,671
Loan Points
$9,635
Loan Closing Costs
$5,834
Total Acquisition Cost
$478,980
Initial Loan Funding
$367,072
Cash Required to Close
$111,908
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$111,908

Loan Terms
Initial Loan Funding
$367,072
Rehab Loan Funding
$114,700
Total Loan Commitment
$481,772
Points
$9,635
Loan Closing Costs
$5,834
Interest Carry
$24,289
Total Financing Cost
$39,759

Closing Costs
Deed/Transfer Tax - County
%
$459
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,212
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,671
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)
$2,019
Misc.
Total Loan Closing
$5,834

Residual
As Repaired Value (ARV)
$803,000
Sale Costs
%
$48,180
Property Taxes
%
$4,703
Property Insurance
%
$1,009
Interest Carry - Purchase Loan Funding
$19,271
Interest Carry - Rehab Loan Funding
$5,018
Net Exit Price
$724,818
Cash Investment
$111,908
Loan payoff
$481,772
Estimated Profit
$131,138
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.