473574

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
%
%
%
%

$127,556

Cash Investment

$139,943

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$500,580
Buyer's Premium
Purchase Closing Costs
$10,911
Loan Points
$10,511
Loan Closing Costs
$6,018
Total Acquisition Cost
$528,020
Initial Loan Funding
$400,464
Cash Required to Close
$127,556
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$127,556

Loan Terms
Initial Loan Funding
$400,464
Rehab Loan Funding
$125,100
Total Loan Commitment
$525,564
Points
$10,511
Loan Closing Costs
$6,018
Interest Carry
$26,497
Total Financing Cost
$43,026

Closing Costs
Deed/Transfer Tax - County
%
$6,407
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,504
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,911
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)
$2,203
Misc.
Total Loan Closing
$6,018

Residual
As Repaired Value (ARV)
$876,000
Sale Costs
%
$52,560
Property Taxes
%
$2,778
Property Insurance
%
$1,101
Interest Carry - Purchase Loan Funding
$21,024
Interest Carry - Rehab Loan Funding
$5,473
Net Exit Price
$793,063
Cash Investment
$127,556
Loan payoff
$525,564
Estimated Profit
$139,943
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.