463722

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
%
%
%
%

$121,490

Cash Investment

$146,247

Profit

120%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$499,890
Buyer's Premium
Purchase Closing Costs
$4,999
Loan Points
$10,498
Loan Closing Costs
$6,015
Total Acquisition Cost
$521,402
Initial Loan Funding
$399,912
Cash Required to Close
$121,490
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$121,490

Loan Terms
Initial Loan Funding
$399,912
Rehab Loan Funding
$125,000
Total Loan Commitment
$524,912
Points
$10,498
Loan Closing Costs
$6,015
Interest Carry
$26,464
Total Financing Cost
$42,977

Closing Costs
Deed/Transfer Tax - County
%
$500
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,499
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,999
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)
$2,200
Misc.
Total Loan Closing
$6,015

Residual
As Repaired Value (ARV)
$874,800
Sale Costs
%
$52,488
Property Taxes
%
$2,100
Property Insurance
%
$1,100
Interest Carry - Purchase Loan Funding
$20,995
Interest Carry - Rehab Loan Funding
$5,469
Net Exit Price
$792,649
Cash Investment
$121,490
Loan payoff
$524,912
Estimated Profit
$146,247
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.