387402

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
%
%
%
%

$121,171

Cash Investment

$140,793

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$490,130
Buyer's Premium
Purchase Closing Costs
$6,882
Loan Points
$10,292
Loan Closing Costs
$5,972
Total Acquisition Cost
$513,275
Initial Loan Funding
$392,104
Cash Required to Close
$121,171
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$121,171

Loan Terms
Initial Loan Funding
$392,104
Rehab Loan Funding
$122,500
Total Loan Commitment
$514,604
Points
$10,292
Loan Closing Costs
$5,972
Interest Carry
$25,945
Total Financing Cost
$42,208

Closing Costs
Deed/Transfer Tax - County
%
$2,451
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,431
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,882
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)
$2,157
Misc.
Total Loan Closing
$5,972

Residual
As Repaired Value (ARV)
$857,700
Sale Costs
%
$51,462
Property Taxes
%
$2,647
Property Insurance
%
$1,078
Interest Carry - Purchase Loan Funding
$20,585
Interest Carry - Rehab Loan Funding
$5,359
Net Exit Price
$776,568
Cash Investment
$121,171
Loan payoff
$514,604
Estimated Profit
$140,793
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.