466689

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
%
%
%
%

$119,419

Cash Investment

$144,341

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$493,130
Buyer's Premium
Purchase Closing Costs
$4,452
Loan Points
$10,356
Loan Closing Costs
$5,985
Total Acquisition Cost
$513,923
Initial Loan Funding
$394,504
Cash Required to Close
$119,419
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$119,419

Loan Terms
Initial Loan Funding
$394,504
Rehab Loan Funding
$123,300
Total Loan Commitment
$517,804
Points
$10,356
Loan Closing Costs
$5,985
Interest Carry
$26,106
Total Financing Cost
$42,447

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,452
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,452
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)
$2,170
Misc.
Total Loan Closing
$5,985

Residual
As Repaired Value (ARV)
$863,000
Sale Costs
%
$51,780
Property Taxes
%
$2,466
Property Insurance
%
$1,085
Interest Carry - Purchase Loan Funding
$20,711
Interest Carry - Rehab Loan Funding
$5,394
Net Exit Price
$781,564
Cash Investment
$119,419
Loan payoff
$517,804
Estimated Profit
$144,341
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.