463959

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
%
%
%
%

$118,507

Cash Investment

$142,356

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$487,110
Buyer's Premium
Purchase Closing Costs
$4,897
Loan Points
$10,230
Loan Closing Costs
$5,958
Total Acquisition Cost
$508,195
Initial Loan Funding
$389,688
Cash Required to Close
$118,507
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$118,507

Loan Terms
Initial Loan Funding
$389,688
Rehab Loan Funding
$121,800
Total Loan Commitment
$511,488
Points
$10,230
Loan Closing Costs
$5,958
Interest Carry
$25,787
Total Financing Cost
$41,975

Closing Costs
Deed/Transfer Tax - County
%
$487
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,410
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,897
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)
$2,143
Misc.
Total Loan Closing
$5,958

Residual
As Repaired Value (ARV)
$852,400
Sale Costs
%
$51,144
Property Taxes
%
$2,046
Property Insurance
%
$1,072
Interest Carry - Purchase Loan Funding
$20,459
Interest Carry - Rehab Loan Funding
$5,329
Net Exit Price
$772,351
Cash Investment
$118,507
Loan payoff
$511,488
Estimated Profit
$142,356
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.