301847

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
%
%
%
%

$123,469

Cash Investment

$145,619

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$502,560
Buyer's Premium
Purchase Closing Costs
$6,377
Loan Points
$10,553
Loan Closing Costs
$6,026
Total Acquisition Cost
$525,517
Initial Loan Funding
$402,048
Cash Required to Close
$123,469
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$123,469

Loan Terms
Initial Loan Funding
$402,048
Rehab Loan Funding
$125,600
Total Loan Commitment
$527,648
Points
$10,553
Loan Closing Costs
$6,026
Interest Carry
$26,603
Total Financing Cost
$43,182

Closing Costs
Deed/Transfer Tax - County
%
$1,859
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,518
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,377
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)
$2,211
Misc.
Total Loan Closing
$6,026

Residual
As Repaired Value (ARV)
$879,500
Sale Costs
%
$52,770
Property Taxes
%
$2,287
Property Insurance
%
$1,106
Interest Carry - Purchase Loan Funding
$21,108
Interest Carry - Rehab Loan Funding
$5,495
Net Exit Price
$796,735
Cash Investment
$123,469
Loan payoff
$527,648
Estimated Profit
$145,619
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.