467783

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
%
%
%
%

$136,011

Cash Investment

$165,943

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$564,530
Buyer's Premium
Purchase Closing Costs
$4,952
Loan Points
$11,854
Loan Closing Costs
$6,299
Total Acquisition Cost
$587,635
Initial Loan Funding
$451,624
Cash Required to Close
$136,011
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$136,011

Loan Terms
Initial Loan Funding
$451,624
Rehab Loan Funding
$141,100
Total Loan Commitment
$592,724
Points
$11,854
Loan Closing Costs
$6,299
Interest Carry
$29,883
Total Financing Cost
$48,037

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,952
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,952
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)
$2,484
Misc.
Total Loan Closing
$6,299

Residual
As Repaired Value (ARV)
$987,900
Sale Costs
%
$59,274
Property Taxes
%
$2,823
Property Insurance
%
$1,242
Interest Carry - Purchase Loan Funding
$23,710
Interest Carry - Rehab Loan Funding
$6,173
Net Exit Price
$894,678
Cash Investment
$136,011
Loan payoff
$592,724
Estimated Profit
$165,943
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.