463493

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
%
%
%
%

$139,449

Cash Investment

$169,581

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$576,840
Buyer's Premium
Purchase Closing Costs
$5,615
Loan Points
$12,113
Loan Closing Costs
$6,353
Total Acquisition Cost
$600,921
Initial Loan Funding
$461,472
Cash Required to Close
$139,449
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$139,449

Loan Terms
Initial Loan Funding
$461,472
Rehab Loan Funding
$144,200
Total Loan Commitment
$605,672
Points
$12,113
Loan Closing Costs
$6,353
Interest Carry
$30,536
Total Financing Cost
$49,003

Closing Costs
Deed/Transfer Tax - County
%
$577
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,038
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,615
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)
$2,538
Misc.
Total Loan Closing
$6,353

Residual
As Repaired Value (ARV)
$1,009,500
Sale Costs
%
$60,570
Property Taxes
%
$2,423
Property Insurance
%
$1,269
Interest Carry - Purchase Loan Funding
$24,227
Interest Carry - Rehab Loan Funding
$6,309
Net Exit Price
$914,702
Cash Investment
$139,449
Loan payoff
$605,672
Estimated Profit
$169,581
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.