302468

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
%
%
%
%

$140,591

Cash Investment

$143,757

Profit

102%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$536,150
Buyer's Premium
Purchase Closing Costs
$8,506
Loan Points
$11,258
Loan Closing Costs
$13,597
Total Acquisition Cost
$569,511
Initial Loan Funding
$428,920
Cash Required to Close
$140,591
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$140,591

Loan Terms
Initial Loan Funding
$428,920
Rehab Loan Funding
$134,000
Total Loan Commitment
$562,920
Points
$11,258
Loan Closing Costs
$13,597
Interest Carry
$28,381
Total Financing Cost
$53,236

Closing Costs
Deed/Transfer Tax - County
%
$3,753
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,753
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,506
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$3,133
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)
$6,648
Misc.
Total Loan Closing
$13,597

Residual
As Repaired Value (ARV)
$938,300
Sale Costs
%
$56,298
Property Taxes
%
$3,029
Property Insurance
%
$3,324
Interest Carry - Purchase Loan Funding
$22,518
Interest Carry - Rehab Loan Funding
$5,863
Net Exit Price
$847,268
Cash Investment
$140,591
Loan payoff
$562,920
Estimated Profit
$143,757
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.