466734

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
%
%
%
%

$122,078

Cash Investment

$147,835

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$504,580
Buyer's Premium
Purchase Closing Costs
$4,532
Loan Points
$10,595
Loan Closing Costs
$6,035
Total Acquisition Cost
$525,742
Initial Loan Funding
$403,664
Cash Required to Close
$122,078
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$122,078

Loan Terms
Initial Loan Funding
$403,664
Rehab Loan Funding
$126,100
Total Loan Commitment
$529,764
Points
$10,595
Loan Closing Costs
$6,035
Interest Carry
$26,709
Total Financing Cost
$43,340

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,532
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,532
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)
$2,220
Misc.
Total Loan Closing
$6,035

Residual
As Repaired Value (ARV)
$883,000
Sale Costs
%
$52,980
Property Taxes
%
$2,523
Property Insurance
%
$1,110
Interest Carry - Purchase Loan Funding
$21,192
Interest Carry - Rehab Loan Funding
$5,517
Net Exit Price
$799,678
Cash Investment
$122,078
Loan payoff
$529,764
Estimated Profit
$147,835
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.