301823

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
%
%
%
%

$126,375

Cash Investment

$149,238

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$514,870
Buyer's Premium
Purchase Closing Costs
$6,509
Loan Points
$10,812
Loan Closing Costs
$6,080
Total Acquisition Cost
$538,271
Initial Loan Funding
$411,896
Cash Required to Close
$126,375
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$126,375

Loan Terms
Initial Loan Funding
$411,896
Rehab Loan Funding
$128,700
Total Loan Commitment
$540,596
Points
$10,812
Loan Closing Costs
$6,080
Interest Carry
$27,255
Total Financing Cost
$44,148

Closing Costs
Deed/Transfer Tax - County
%
$1,905
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,604
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,509
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)
$2,265
Misc.
Total Loan Closing
$6,080

Residual
As Repaired Value (ARV)
$901,000
Sale Costs
%
$54,060
Property Taxes
%
$2,343
Property Insurance
%
$1,133
Interest Carry - Purchase Loan Funding
$21,625
Interest Carry - Rehab Loan Funding
$5,631
Net Exit Price
$816,209
Cash Investment
$126,375
Loan payoff
$540,596
Estimated Profit
$149,238
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.