459074

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
%
%
%
%

$122,598

Cash Investment

$146,279

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$502,490
Buyer's Premium
Purchase Closing Costs
$5,522
Loan Points
$10,552
Loan Closing Costs
$6,026
Total Acquisition Cost
$524,590
Initial Loan Funding
$401,992
Cash Required to Close
$122,598
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$122,598

Loan Terms
Initial Loan Funding
$401,992
Rehab Loan Funding
$125,600
Total Loan Commitment
$527,592
Points
$10,552
Loan Closing Costs
$6,026
Interest Carry
$26,600
Total Financing Cost
$43,177

Closing Costs
Deed/Transfer Tax - County
%
$1,005
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,517
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,522
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)
$2,211
Misc.
Total Loan Closing
$6,026

Residual
As Repaired Value (ARV)
$879,400
Sale Costs
%
$52,764
Property Taxes
%
$2,462
Property Insurance
%
$1,105
Interest Carry - Purchase Loan Funding
$21,105
Interest Carry - Rehab Loan Funding
$5,495
Net Exit Price
$796,469
Cash Investment
$122,598
Loan payoff
$527,592
Estimated Profit
$146,279
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.