301912

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
%
%
%
%

$120,641

Cash Investment

$145,943

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$498,390
Buyer's Premium
Purchase Closing Costs
$4,489
Loan Points
$10,466
Loan Closing Costs
$6,008
Total Acquisition Cost
$519,353
Initial Loan Funding
$398,712
Cash Required to Close
$120,641
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$120,641

Loan Terms
Initial Loan Funding
$398,712
Rehab Loan Funding
$124,600
Total Loan Commitment
$523,312
Points
$10,466
Loan Closing Costs
$6,008
Interest Carry
$26,384
Total Financing Cost
$42,858

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,489
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,489
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)
$2,193
Misc.
Total Loan Closing
$6,008

Residual
As Repaired Value (ARV)
$872,200
Sale Costs
%
$52,332
Property Taxes
%
$2,492
Property Insurance
%
$1,096
Interest Carry - Purchase Loan Funding
$20,932
Interest Carry - Rehab Loan Funding
$5,451
Net Exit Price
$789,896
Cash Investment
$120,641
Loan payoff
$523,312
Estimated Profit
$145,943
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.