301869

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
%
%
%
%

$120,423

Cash Investment

$145,570

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$497,450
Buyer's Premium
Purchase Closing Costs
$4,482
Loan Points
$10,447
Loan Closing Costs
$6,004
Total Acquisition Cost
$518,383
Initial Loan Funding
$397,960
Cash Required to Close
$120,423
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$120,423

Loan Terms
Initial Loan Funding
$397,960
Rehab Loan Funding
$124,400
Total Loan Commitment
$522,360
Points
$10,447
Loan Closing Costs
$6,004
Interest Carry
$26,335
Total Financing Cost
$42,786

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,482
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,482
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)
$2,189
Misc.
Total Loan Closing
$6,004

Residual
As Repaired Value (ARV)
$870,500
Sale Costs
%
$52,230
Property Taxes
%
$2,487
Property Insurance
%
$1,094
Interest Carry - Purchase Loan Funding
$20,893
Interest Carry - Rehab Loan Funding
$5,443
Net Exit Price
$788,353
Cash Investment
$120,423
Loan payoff
$522,360
Estimated Profit
$145,570
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.