253138

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
%
%
%
%

$115,761

Cash Investment

$138,774

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$475,350
Buyer's Premium
Purchase Closing Costs
$4,803
Loan Points
$9,982
Loan Closing Costs
$5,907
Total Acquisition Cost
$496,041
Initial Loan Funding
$380,280
Cash Required to Close
$115,761
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$115,761

Loan Terms
Initial Loan Funding
$380,280
Rehab Loan Funding
$118,800
Total Loan Commitment
$499,080
Points
$9,982
Loan Closing Costs
$5,907
Interest Carry
$25,162
Total Financing Cost
$41,050

Closing Costs
Deed/Transfer Tax - County
%
$475
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,327
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,803
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)
$2,092
Misc.
Total Loan Closing
$5,907

Residual
As Repaired Value (ARV)
$831,900
Sale Costs
%
$49,914
Property Taxes
%
$2,163
Property Insurance
%
$1,046
Interest Carry - Purchase Loan Funding
$19,965
Interest Carry - Rehab Loan Funding
$5,198
Net Exit Price
$753,615
Cash Investment
$115,761
Loan payoff
$499,080
Estimated Profit
$138,774
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.