460908

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
%
%
%
%

$140,015

Cash Investment

$154,619

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$551,390
Buyer's Premium
Purchase Closing Costs
$11,918
Loan Points
$11,578
Loan Closing Costs
$6,241
Total Acquisition Cost
$581,127
Initial Loan Funding
$441,112
Cash Required to Close
$140,015
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$140,015

Loan Terms
Initial Loan Funding
$441,112
Rehab Loan Funding
$137,800
Total Loan Commitment
$578,912
Points
$11,578
Loan Closing Costs
$6,241
Interest Carry
$29,187
Total Financing Cost
$47,006

Closing Costs
Deed/Transfer Tax - County
%
$7,058
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,860
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,918
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)
$2,426
Misc.
Total Loan Closing
$6,241

Residual
As Repaired Value (ARV)
$964,900
Sale Costs
%
$57,894
Property Taxes
%
$3,060
Property Insurance
%
$1,213
Interest Carry - Purchase Loan Funding
$23,158
Interest Carry - Rehab Loan Funding
$6,029
Net Exit Price
$873,546
Cash Investment
$140,015
Loan payoff
$578,912
Estimated Profit
$154,619
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.