302605

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
%
%
%
%

$124,478

Cash Investment

$139,144

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$497,770
Buyer's Premium
Purchase Closing Costs
$8,467
Loan Points
$10,452
Loan Closing Costs
$6,005
Total Acquisition Cost
$522,694
Initial Loan Funding
$398,216
Cash Required to Close
$124,478
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$124,478

Loan Terms
Initial Loan Funding
$398,216
Rehab Loan Funding
$124,400
Total Loan Commitment
$522,616
Points
$10,452
Loan Closing Costs
$6,005
Interest Carry
$26,349
Total Financing Cost
$42,806

Closing Costs
Deed/Transfer Tax - County
%
$3,982
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,484
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,467
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)
$2,190
Misc.
Total Loan Closing
$6,005

Residual
As Repaired Value (ARV)
$871,100
Sale Costs
%
$52,266
Property Taxes
%
$5,152
Property Insurance
%
$1,095
Interest Carry - Purchase Loan Funding
$20,906
Interest Carry - Rehab Loan Funding
$5,443
Net Exit Price
$786,238
Cash Investment
$124,478
Loan payoff
$522,616
Estimated Profit
$139,144
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.