473070

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
%
%
%
%

$142,656

Cash Investment

$168,072

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$581,850
Buyer's Premium
Purchase Closing Costs
$7,691
Loan Points
$12,220
Loan Closing Costs
$6,375
Total Acquisition Cost
$608,136
Initial Loan Funding
$465,480
Cash Required to Close
$142,656
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$142,656

Loan Terms
Initial Loan Funding
$465,480
Rehab Loan Funding
$145,500
Total Loan Commitment
$610,980
Points
$12,220
Loan Closing Costs
$6,375
Interest Carry
$30,803
Total Financing Cost
$49,398

Closing Costs
Deed/Transfer Tax - County
%
$2,618
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,073
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,691
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)
$2,560
Misc.
Total Loan Closing
$6,375

Residual
As Repaired Value (ARV)
$1,018,200
Sale Costs
%
$61,092
Property Taxes
%
$3,317
Property Insurance
%
$1,280
Interest Carry - Purchase Loan Funding
$24,438
Interest Carry - Rehab Loan Funding
$6,366
Net Exit Price
$921,708
Cash Investment
$142,656
Loan payoff
$610,980
Estimated Profit
$168,072
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.