301940

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
%
%
%
%

$140,076

Cash Investment

$158,130

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$563,820
Buyer's Premium
Purchase Closing Costs
$9,175
Loan Points
$11,841
Loan Closing Costs
$6,296
Total Acquisition Cost
$591,132
Initial Loan Funding
$451,056
Cash Required to Close
$140,076
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$140,076

Loan Terms
Initial Loan Funding
$451,056
Rehab Loan Funding
$141,000
Total Loan Commitment
$592,056
Points
$11,841
Loan Closing Costs
$6,296
Interest Carry
$29,849
Total Financing Cost
$47,986

Closing Costs
Deed/Transfer Tax - County
%
$4,229
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,947
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,175
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)
$2,481
Misc.
Total Loan Closing
$6,296

Residual
As Repaired Value (ARV)
$986,700
Sale Costs
%
$59,202
Property Taxes
%
$6,146
Property Insurance
%
$1,240
Interest Carry - Purchase Loan Funding
$23,680
Interest Carry - Rehab Loan Funding
$6,169
Net Exit Price
$890,263
Cash Investment
$140,076
Loan payoff
$592,056
Estimated Profit
$158,130
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.