432924

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
%
%
%
%

$130,455

Cash Investment

$143,326

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$512,400
Buyer's Premium
Purchase Closing Costs
$11,146
Loan Points
$10,760
Loan Closing Costs
$6,070
Total Acquisition Cost
$540,375
Initial Loan Funding
$409,920
Cash Required to Close
$130,455
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$130,455

Loan Terms
Initial Loan Funding
$409,920
Rehab Loan Funding
$128,100
Total Loan Commitment
$538,020
Points
$10,760
Loan Closing Costs
$6,070
Interest Carry
$27,125
Total Financing Cost
$43,955

Closing Costs
Deed/Transfer Tax - County
%
$6,559
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,587
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,146
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)
$2,255
Misc.
Total Loan Closing
$6,070

Residual
As Repaired Value (ARV)
$896,700
Sale Costs
%
$53,802
Property Taxes
%
$2,844
Property Insurance
%
$1,127
Interest Carry - Purchase Loan Funding
$21,521
Interest Carry - Rehab Loan Funding
$5,604
Net Exit Price
$811,802
Cash Investment
$130,455
Loan payoff
$538,020
Estimated Profit
$143,326
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.