466659

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
%
%
%
%

$123,607

Cash Investment

$149,764

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$511,150
Buyer's Premium
Purchase Closing Costs
$4,578
Loan Points
$10,734
Loan Closing Costs
$6,064
Total Acquisition Cost
$532,527
Initial Loan Funding
$408,920
Cash Required to Close
$123,607
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$123,607

Loan Terms
Initial Loan Funding
$408,920
Rehab Loan Funding
$127,800
Total Loan Commitment
$536,720
Points
$10,734
Loan Closing Costs
$6,064
Interest Carry
$27,060
Total Financing Cost
$43,858

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,578
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,578
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)
$2,249
Misc.
Total Loan Closing
$6,064

Residual
As Repaired Value (ARV)
$894,500
Sale Costs
%
$53,670
Property Taxes
%
$2,556
Property Insurance
%
$1,125
Interest Carry - Purchase Loan Funding
$21,468
Interest Carry - Rehab Loan Funding
$5,591
Net Exit Price
$810,090
Cash Investment
$123,607
Loan payoff
$536,720
Estimated Profit
$149,764
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.