466733

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
%
%
%
%

$124,985

Cash Investment

$151,560

Profit

121%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$517,080
Buyer's Premium
Purchase Closing Costs
$4,620
Loan Points
$10,859
Loan Closing Costs
$6,090
Total Acquisition Cost
$538,649
Initial Loan Funding
$413,664
Cash Required to Close
$124,985
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$124,985

Loan Terms
Initial Loan Funding
$413,664
Rehab Loan Funding
$129,300
Total Loan Commitment
$542,964
Points
$10,859
Loan Closing Costs
$6,090
Interest Carry
$27,374
Total Financing Cost
$44,324

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,620
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,620
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)
$2,275
Misc.
Total Loan Closing
$6,090

Residual
As Repaired Value (ARV)
$904,900
Sale Costs
%
$54,294
Property Taxes
%
$2,585
Property Insurance
%
$1,138
Interest Carry - Purchase Loan Funding
$21,717
Interest Carry - Rehab Loan Funding
$5,657
Net Exit Price
$819,509
Cash Investment
$124,985
Loan payoff
$542,964
Estimated Profit
$151,560
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.