464841

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
%
%
%
%

$120,519

Cash Investment

$139,507

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$488,610
Buyer's Premium
Purchase Closing Costs
$6,570
Loan Points
$10,262
Loan Closing Costs
$5,965
Total Acquisition Cost
$511,407
Initial Loan Funding
$390,888
Cash Required to Close
$120,519
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$120,519

Loan Terms
Initial Loan Funding
$390,888
Rehab Loan Funding
$122,200
Total Loan Commitment
$513,088
Points
$10,262
Loan Closing Costs
$5,965
Interest Carry
$25,868
Total Financing Cost
$42,095

Closing Costs
Deed/Transfer Tax - County
%
$2,150
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,420
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,570
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)
$2,150
Misc.
Total Loan Closing
$5,965

Residual
As Repaired Value (ARV)
$855,100
Sale Costs
%
$51,306
Property Taxes
%
$3,738
Property Insurance
%
$1,075
Interest Carry - Purchase Loan Funding
$20,522
Interest Carry - Rehab Loan Funding
$5,346
Net Exit Price
$773,113
Cash Investment
$120,519
Loan payoff
$513,088
Estimated Profit
$139,507
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.