463523

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
%
%
%
%

$120,900

Cash Investment

$145,569

Profit

120%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$497,370
Buyer's Premium
Purchase Closing Costs
$4,979
Loan Points
$10,444
Loan Closing Costs
$6,003
Total Acquisition Cost
$518,796
Initial Loan Funding
$397,896
Cash Required to Close
$120,900
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$120,900

Loan Terms
Initial Loan Funding
$397,896
Rehab Loan Funding
$124,300
Total Loan Commitment
$522,196
Points
$10,444
Loan Closing Costs
$6,003
Interest Carry
$26,328
Total Financing Cost
$42,775

Closing Costs
Deed/Transfer Tax - County
%
$497
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,482
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,979
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)
$2,188
Misc.
Total Loan Closing
$6,003

Residual
As Repaired Value (ARV)
$870,400
Sale Costs
%
$52,224
Property Taxes
%
$2,089
Property Insurance
%
$1,094
Interest Carry - Purchase Loan Funding
$20,890
Interest Carry - Rehab Loan Funding
$5,438
Net Exit Price
$788,665
Cash Investment
$120,900
Loan payoff
$522,196
Estimated Profit
$145,569
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.