338095

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
%
%
%
%

$134,823

Cash Investment

$148,455

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$530,210
Buyer's Premium
Purchase Closing Costs
$11,498
Loan Points
$11,135
Loan Closing Costs
$6,148
Total Acquisition Cost
$558,991
Initial Loan Funding
$424,168
Cash Required to Close
$134,823
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$134,823

Loan Terms
Initial Loan Funding
$424,168
Rehab Loan Funding
$132,600
Total Loan Commitment
$556,768
Points
$11,135
Loan Closing Costs
$6,148
Interest Carry
$28,070
Total Financing Cost
$45,353

Closing Costs
Deed/Transfer Tax - County
%
$6,787
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,711
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,498
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)
$2,333
Misc.
Total Loan Closing
$6,148

Residual
As Repaired Value (ARV)
$927,900
Sale Costs
%
$55,674
Property Taxes
%
$2,943
Property Insurance
%
$1,166
Interest Carry - Purchase Loan Funding
$22,269
Interest Carry - Rehab Loan Funding
$5,801
Net Exit Price
$840,047
Cash Investment
$134,823
Loan payoff
$556,768
Estimated Profit
$148,455
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.