466841

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
%
%
%
%

$136,857

Cash Investment

$167,083

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$568,170
Buyer's Premium
Purchase Closing Costs
$4,977
Loan Points
$11,931
Loan Closing Costs
$6,315
Total Acquisition Cost
$591,393
Initial Loan Funding
$454,536
Cash Required to Close
$136,857
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$136,857

Loan Terms
Initial Loan Funding
$454,536
Rehab Loan Funding
$142,000
Total Loan Commitment
$596,536
Points
$11,931
Loan Closing Costs
$6,315
Interest Carry
$30,076
Total Financing Cost
$48,321

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,977
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,977
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)
$2,500
Misc.
Total Loan Closing
$6,315

Residual
As Repaired Value (ARV)
$994,300
Sale Costs
%
$59,658
Property Taxes
%
$2,841
Property Insurance
%
$1,250
Interest Carry - Purchase Loan Funding
$23,863
Interest Carry - Rehab Loan Funding
$6,213
Net Exit Price
$900,476
Cash Investment
$136,857
Loan payoff
$596,536
Estimated Profit
$167,083
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.