466669

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
%
%
%
%

$129,164

Cash Investment

$157,026

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost

Purchase Price
$535,060
Buyer's Premium
Purchase Closing Costs
$4,745
Loan Points
$11,237
Loan Closing Costs
$6,169
Total Acquisition Cost
$557,212
Initial Loan Funding
$428,048
Cash Required to Close
$129,164
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$129,164

Loan Terms

Initial Loan Funding
$428,048
Rehab Loan Funding
$133,800
Total Loan Commitment
$561,848
Points
$11,237
Loan Closing Costs
$6,169
Interest Carry
$28,326
Total Financing Cost
$45,732

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,745
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,745
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)
$2,354
Misc.
Total Loan Closing
$6,169

Residual

As Repaired Value (ARV)
$936,400
Sale Costs
%
$56,184
Property Taxes
%
$2,675
Property Insurance
%
$1,177
Interest Carry - Purchase Loan Funding
$22,473
Interest Carry - Rehab Loan Funding
$5,854
Net Exit Price
$848,037
Cash Investment
$129,164
Loan payoff
$561,848
Estimated Profit
$157,026
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.