466605

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
%
%
%
%

$132,862

Cash Investment

$161,870

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$550,980
Buyer's Premium
Purchase Closing Costs
$4,857
Loan Points
$11,570
Loan Closing Costs
$6,239
Total Acquisition Cost
$573,646
Initial Loan Funding
$440,784
Cash Required to Close
$132,862
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$132,862

Loan Terms
Initial Loan Funding
$440,784
Rehab Loan Funding
$137,700
Total Loan Commitment
$578,484
Points
$11,570
Loan Closing Costs
$6,239
Interest Carry
$29,166
Total Financing Cost
$46,975

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,857
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,857
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)
$2,424
Misc.
Total Loan Closing
$6,239

Residual
As Repaired Value (ARV)
$964,200
Sale Costs
%
$57,852
Property Taxes
%
$2,755
Property Insurance
%
$1,212
Interest Carry - Purchase Loan Funding
$23,141
Interest Carry - Rehab Loan Funding
$6,024
Net Exit Price
$873,215
Cash Investment
$132,862
Loan payoff
$578,484
Estimated Profit
$161,870
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.