302635

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
%
%
%
%

$145,649

Cash Investment

$164,508

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$585,830
Buyer's Premium
Purchase Closing Costs
$9,787
Loan Points
$12,303
Loan Closing Costs
$6,393
Total Acquisition Cost
$614,313
Initial Loan Funding
$468,664
Cash Required to Close
$145,649
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$145,649

Loan Terms
Initial Loan Funding
$468,664
Rehab Loan Funding
$146,500
Total Loan Commitment
$615,164
Points
$12,303
Loan Closing Costs
$6,393
Interest Carry
$31,014
Total Financing Cost
$49,710

Closing Costs
Deed/Transfer Tax - County
%
$4,687
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,101
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,787
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)
$2,578
Misc.
Total Loan Closing
$6,393

Residual
As Repaired Value (ARV)
$1,025,200
Sale Costs
%
$61,512
Property Taxes
%
$6,063
Property Insurance
%
$1,289
Interest Carry - Purchase Loan Funding
$24,605
Interest Carry - Rehab Loan Funding
$6,409
Net Exit Price
$925,322
Cash Investment
$145,649
Loan payoff
$615,164
Estimated Profit
$164,508
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.