466858

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
%
%
%
%

$127,892

Cash Investment

$155,380

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$529,590
Buyer's Premium
Purchase Closing Costs
$4,707
Loan Points
$11,121
Loan Closing Costs
$6,145
Total Acquisition Cost
$551,564
Initial Loan Funding
$423,672
Cash Required to Close
$127,892
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$127,892

Loan Terms
Initial Loan Funding
$423,672
Rehab Loan Funding
$132,400
Total Loan Commitment
$556,072
Points
$11,121
Loan Closing Costs
$6,145
Interest Carry
$28,035
Total Financing Cost
$45,302

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,707
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,707
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)
$2,330
Misc.
Total Loan Closing
$6,145

Residual
As Repaired Value (ARV)
$926,800
Sale Costs
%
$55,608
Property Taxes
%
$2,648
Property Insurance
%
$1,165
Interest Carry - Purchase Loan Funding
$22,243
Interest Carry - Rehab Loan Funding
$5,793
Net Exit Price
$839,344
Cash Investment
$127,892
Loan payoff
$556,072
Estimated Profit
$155,380
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.