464154

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
%
%
%
%

$118,727

Cash Investment

$140,462

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$490,160
Buyer's Premium
Purchase Closing Costs
$4,431
Loan Points
$10,293
Loan Closing Costs
$5,972
Total Acquisition Cost
$510,855
Initial Loan Funding
$392,128
Cash Required to Close
$118,727
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$118,727

Loan Terms
Initial Loan Funding
$392,128
Rehab Loan Funding
$122,500
Total Loan Commitment
$514,628
Points
$10,293
Loan Closing Costs
$5,972
Interest Carry
$25,946
Total Financing Cost
$42,210

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,431
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,431
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)
$2,157
Misc.
Total Loan Closing
$5,972

Residual
As Repaired Value (ARV)
$857,800
Sale Costs
%
$51,468
Property Taxes
%
$5,490
Property Insurance
%
$1,078
Interest Carry - Purchase Loan Funding
$20,587
Interest Carry - Rehab Loan Funding
$5,359
Net Exit Price
$773,818
Cash Investment
$118,727
Loan payoff
$514,628
Estimated Profit
$140,462
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.