459968

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
%
%
%
%

$130,571

Cash Investment

$157,130

Profit

120%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$537,650
Buyer's Premium
Purchase Closing Costs
$5,570
Loan Points
$11,290
Loan Closing Costs
$6,181
Total Acquisition Cost
$560,691
Initial Loan Funding
$430,120
Cash Required to Close
$130,571
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$130,571

Loan Terms
Initial Loan Funding
$430,120
Rehab Loan Funding
$134,400
Total Loan Commitment
$564,520
Points
$11,290
Loan Closing Costs
$6,181
Interest Carry
$28,461
Total Financing Cost
$45,932

Closing Costs
Deed/Transfer Tax - County
%
$806
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,764
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,570
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)
$2,366
Misc.
Total Loan Closing
$6,181

Residual
As Repaired Value (ARV)
$940,900
Sale Costs
%
$56,454
Property Taxes
%
$2,581
Property Insurance
%
$1,183
Interest Carry - Purchase Loan Funding
$22,581
Interest Carry - Rehab Loan Funding
$5,880
Net Exit Price
$852,221
Cash Investment
$130,571
Loan payoff
$564,520
Estimated Profit
$157,130
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.