464634

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
%
%
%
%

$139,769

Cash Investment

$142,831

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$532,900
Buyer's Premium
Purchase Closing Costs
$8,461
Loan Points
$11,190
Loan Closing Costs
$13,538
Total Acquisition Cost
$566,089
Initial Loan Funding
$426,320
Cash Required to Close
$139,769
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$139,769

Loan Terms
Initial Loan Funding
$426,320
Rehab Loan Funding
$133,200
Total Loan Commitment
$559,520
Points
$11,190
Loan Closing Costs
$13,538
Interest Carry
$28,209
Total Financing Cost
$52,937

Closing Costs
Deed/Transfer Tax - County
%
$3,730
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,730
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,461
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$3,115
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)
$6,608
Misc.
Total Loan Closing
$13,538

Residual
As Repaired Value (ARV)
$932,600
Sale Costs
%
$55,956
Property Taxes
%
$3,011
Property Insurance
%
$3,304
Interest Carry - Purchase Loan Funding
$22,382
Interest Carry - Rehab Loan Funding
$5,828
Net Exit Price
$842,120
Cash Investment
$139,769
Loan payoff
$559,520
Estimated Profit
$142,831
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.