460578

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
%
%
%
%

$125,292

Cash Investment

$149,696

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$513,980
Buyer's Premium
Purchase Closing Costs
$5,626
Loan Points
$10,794
Loan Closing Costs
$6,077
Total Acquisition Cost
$536,476
Initial Loan Funding
$411,184
Cash Required to Close
$125,292
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$125,292

Loan Terms
Initial Loan Funding
$411,184
Rehab Loan Funding
$128,500
Total Loan Commitment
$539,684
Points
$10,794
Loan Closing Costs
$6,077
Interest Carry
$27,209
Total Financing Cost
$44,079

Closing Costs
Deed/Transfer Tax - County
%
$1,028
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,598
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,626
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)
$2,262
Misc.
Total Loan Closing
$6,077

Residual
As Repaired Value (ARV)
$899,500
Sale Costs
%
$53,970
Property Taxes
%
$2,519
Property Insurance
%
$1,131
Interest Carry - Purchase Loan Funding
$21,587
Interest Carry - Rehab Loan Funding
$5,622
Net Exit Price
$814,672
Cash Investment
$125,292
Loan payoff
$539,684
Estimated Profit
$149,696
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.