432835

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
%
%
%
%

$143,072

Cash Investment

$168,216

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$582,380
Buyer's Premium
Purchase Closing Costs
$7,989
Loan Points
$12,230
Loan Closing Costs
$6,377
Total Acquisition Cost
$608,976
Initial Loan Funding
$465,904
Cash Required to Close
$143,072
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$143,072

Loan Terms
Initial Loan Funding
$465,904
Rehab Loan Funding
$145,600
Total Loan Commitment
$611,504
Points
$12,230
Loan Closing Costs
$6,377
Interest Carry
$30,830
Total Financing Cost
$49,438

Closing Costs
Deed/Transfer Tax - County
%
$2,912
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,077
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,989
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)
$2,562
Misc.
Total Loan Closing
$6,377

Residual
As Repaired Value (ARV)
$1,019,200
Sale Costs
%
$61,152
Property Taxes
%
$3,145
Property Insurance
%
$1,281
Interest Carry - Purchase Loan Funding
$24,460
Interest Carry - Rehab Loan Funding
$6,370
Net Exit Price
$922,792
Cash Investment
$143,072
Loan payoff
$611,504
Estimated Profit
$168,216
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.