301848

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
%
%
%
%

$115,299

Cash Investment

$137,781

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$475,400
Buyer's Premium
Purchase Closing Costs
$4,328
Loan Points
$9,984
Loan Closing Costs
$5,907
Total Acquisition Cost
$495,619
Initial Loan Funding
$380,320
Cash Required to Close
$115,299
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$115,299

Loan Terms
Initial Loan Funding
$380,320
Rehab Loan Funding
$118,900
Total Loan Commitment
$499,220
Points
$9,984
Loan Closing Costs
$5,907
Interest Carry
$25,169
Total Financing Cost
$41,060

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,328
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,328
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)
$832,000
Sale Costs
%
$49,920
Property Taxes
%
$3,566
Property Insurance
%
$1,046
Interest Carry - Purchase Loan Funding
$19,967
Interest Carry - Rehab Loan Funding
$5,202
Net Exit Price
$752,300
Cash Investment
$115,299
Loan payoff
$499,220
Estimated Profit
$137,781
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.