470717

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
%
%
%
%

$125,026

Cash Investment

$151,648

Profit

121%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$517,260
Buyer's Premium
Purchase Closing Costs
$4,621
Loan Points
$10,862
Loan Closing Costs
$6,091
Total Acquisition Cost
$538,834
Initial Loan Funding
$413,808
Cash Required to Close
$125,026
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$125,026

Loan Terms
Initial Loan Funding
$413,808
Rehab Loan Funding
$129,300
Total Loan Commitment
$543,108
Points
$10,862
Loan Closing Costs
$6,091
Interest Carry
$27,382
Total Financing Cost
$44,335

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,621
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,621
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)
$2,276
Misc.
Total Loan Closing
$6,091

Residual
As Repaired Value (ARV)
$905,200
Sale Costs
%
$54,312
Property Taxes
%
$2,586
Property Insurance
%
$1,138
Interest Carry - Purchase Loan Funding
$21,725
Interest Carry - Rehab Loan Funding
$5,657
Net Exit Price
$819,782
Cash Investment
$125,026
Loan payoff
$543,108
Estimated Profit
$151,648
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.