467959

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
%
%
%
%

$117,664

Cash Investment

$142,082

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$485,580
Buyer's Premium
Purchase Closing Costs
$4,399
Loan Points
$10,197
Loan Closing Costs
$5,952
Total Acquisition Cost
$506,128
Initial Loan Funding
$388,464
Cash Required to Close
$117,664
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$117,664

Loan Terms
Initial Loan Funding
$388,464
Rehab Loan Funding
$121,400
Total Loan Commitment
$509,864
Points
$10,197
Loan Closing Costs
$5,952
Interest Carry
$25,706
Total Financing Cost
$41,854

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,399
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,399
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)
$2,137
Misc.
Total Loan Closing
$5,952

Residual
As Repaired Value (ARV)
$849,800
Sale Costs
%
$50,988
Property Taxes
%
$2,428
Property Insurance
%
$1,068
Interest Carry - Purchase Loan Funding
$20,394
Interest Carry - Rehab Loan Funding
$5,311
Net Exit Price
$769,610
Cash Investment
$117,664
Loan payoff
$509,864
Estimated Profit
$142,082
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.