466564

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
%
%
%
%

$135,424

Cash Investment

$165,169

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$562,000
Buyer's Premium
Purchase Closing Costs
$4,934
Loan Points
$11,802
Loan Closing Costs
$6,288
Total Acquisition Cost
$585,024
Initial Loan Funding
$449,600
Cash Required to Close
$135,424
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$135,424

Loan Terms
Initial Loan Funding
$449,600
Rehab Loan Funding
$140,500
Total Loan Commitment
$590,100
Points
$11,802
Loan Closing Costs
$6,288
Interest Carry
$29,751
Total Financing Cost
$47,841

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,934
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,934
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)
$2,473
Misc.
Total Loan Closing
$6,288

Residual
As Repaired Value (ARV)
$983,500
Sale Costs
%
$59,010
Property Taxes
%
$2,810
Property Insurance
%
$1,236
Interest Carry - Purchase Loan Funding
$23,604
Interest Carry - Rehab Loan Funding
$6,147
Net Exit Price
$890,693
Cash Investment
$135,424
Loan payoff
$590,100
Estimated Profit
$165,169
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.