470417

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
%
%
%
%

$115,492

Cash Investment

$139,179

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$476,230
Buyer's Premium
Purchase Closing Costs
$4,334
Loan Points
$10,002
Loan Closing Costs
$5,910
Total Acquisition Cost
$496,476
Initial Loan Funding
$380,984
Cash Required to Close
$115,492
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$115,492

Loan Terms
Initial Loan Funding
$380,984
Rehab Loan Funding
$119,100
Total Loan Commitment
$500,084
Points
$10,002
Loan Closing Costs
$5,910
Interest Carry
$25,212
Total Financing Cost
$41,124

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,334
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,334
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)
$2,095
Misc.
Total Loan Closing
$5,910

Residual
As Repaired Value (ARV)
$833,400
Sale Costs
%
$50,004
Property Taxes
%
$2,381
Property Insurance
%
$1,048
Interest Carry - Purchase Loan Funding
$20,002
Interest Carry - Rehab Loan Funding
$5,211
Net Exit Price
$754,755
Cash Investment
$115,492
Loan payoff
$500,084
Estimated Profit
$139,179
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.