302521

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
%
%
%
%

$135,956

Cash Investment

$152,835

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$545,510
Buyer's Premium
Purchase Closing Costs
$9,183
Loan Points
$11,456
Loan Closing Costs
$6,215
Total Acquisition Cost
$572,364
Initial Loan Funding
$436,408
Cash Required to Close
$135,956
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$135,956

Loan Terms
Initial Loan Funding
$436,408
Rehab Loan Funding
$136,400
Total Loan Commitment
$572,808
Points
$11,456
Loan Closing Costs
$6,215
Interest Carry
$28,879
Total Financing Cost
$46,550

Closing Costs
Deed/Transfer Tax - County
%
$4,364
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,819
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,183
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)
$2,400
Misc.
Total Loan Closing
$6,215

Residual
As Repaired Value (ARV)
$954,600
Sale Costs
%
$57,276
Property Taxes
%
$5,646
Property Insurance
%
$1,200
Interest Carry - Purchase Loan Funding
$22,911
Interest Carry - Rehab Loan Funding
$5,968
Net Exit Price
$861,599
Cash Investment
$135,956
Loan payoff
$572,808
Estimated Profit
$152,835
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.