259386

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
%
%
%
%

$129,005

Cash Investment

$156,175

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$534,380
Buyer's Premium
Purchase Closing Costs
$4,741
Loan Points
$11,222
Loan Closing Costs
$6,166
Total Acquisition Cost
$556,509
Initial Loan Funding
$427,504
Cash Required to Close
$129,005
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$129,005

Loan Terms
Initial Loan Funding
$427,504
Rehab Loan Funding
$133,600
Total Loan Commitment
$561,104
Points
$11,222
Loan Closing Costs
$6,166
Interest Carry
$28,289
Total Financing Cost
$45,677

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,741
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,741
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)
$2,351
Misc.
Total Loan Closing
$6,166

Residual
As Repaired Value (ARV)
$935,200
Sale Costs
%
$56,112
Property Taxes
%
$3,340
Property Insurance
%
$1,176
Interest Carry - Purchase Loan Funding
$22,444
Interest Carry - Rehab Loan Funding
$5,845
Net Exit Price
$846,284
Cash Investment
$129,005
Loan payoff
$561,104
Estimated Profit
$156,175
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.