435589

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
%
%
%
%

$118,967

Cash Investment

$142,822

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$489,080
Buyer's Premium
Purchase Closing Costs
$4,913
Loan Points
$10,271
Loan Closing Costs
$5,967
Total Acquisition Cost
$510,231
Initial Loan Funding
$391,264
Cash Required to Close
$118,967
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$118,967

Loan Terms
Initial Loan Funding
$391,264
Rehab Loan Funding
$122,300
Total Loan Commitment
$513,564
Points
$10,271
Loan Closing Costs
$5,967
Interest Carry
$25,892
Total Financing Cost
$42,130

Closing Costs
Deed/Transfer Tax - County
%
$489
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,424
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,913
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)
$2,152
Misc.
Total Loan Closing
$5,967

Residual
As Repaired Value (ARV)
$855,900
Sale Costs
%
$51,354
Property Taxes
%
$2,225
Property Insurance
%
$1,076
Interest Carry - Purchase Loan Funding
$20,541
Interest Carry - Rehab Loan Funding
$5,351
Net Exit Price
$775,353
Cash Investment
$118,967
Loan payoff
$513,564
Estimated Profit
$142,822
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.