302192

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
%
%
%
%

$122,865

Cash Investment

$142,553

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$499,370
Buyer's Premium
Purchase Closing Costs
$6,493
Loan Points
$10,486
Loan Closing Costs
$6,012
Total Acquisition Cost
$522,361
Initial Loan Funding
$399,496
Cash Required to Close
$122,865
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$122,865

Loan Terms
Initial Loan Funding
$399,496
Rehab Loan Funding
$124,800
Total Loan Commitment
$524,296
Points
$10,486
Loan Closing Costs
$6,012
Interest Carry
$26,434
Total Financing Cost
$42,932

Closing Costs
Deed/Transfer Tax - County
%
$1,997
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,496
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,493
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)
$2,197
Misc.
Total Loan Closing
$6,012

Residual
As Repaired Value (ARV)
$873,900
Sale Costs
%
$52,434
Property Taxes
%
$4,220
Property Insurance
%
$1,099
Interest Carry - Purchase Loan Funding
$20,974
Interest Carry - Rehab Loan Funding
$5,460
Net Exit Price
$789,714
Cash Investment
$122,865
Loan payoff
$524,296
Estimated Profit
$142,553
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.