485902

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
%
%
%
%

$134,530

Cash Investment

$151,212

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$539,580
Buyer's Premium
Purchase Closing Costs
$9,094
Loan Points
$11,331
Loan Closing Costs
$6,189
Total Acquisition Cost
$566,194
Initial Loan Funding
$431,664
Cash Required to Close
$134,530
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$134,530

Loan Terms
Initial Loan Funding
$431,664
Rehab Loan Funding
$134,900
Total Loan Commitment
$566,564
Points
$11,331
Loan Closing Costs
$6,189
Interest Carry
$28,564
Total Financing Cost
$46,085

Closing Costs
Deed/Transfer Tax - County
%
$4,317
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,777
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,094
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)
$2,374
Misc.
Total Loan Closing
$6,189

Residual
As Repaired Value (ARV)
$944,300
Sale Costs
%
$56,658
Property Taxes
%
$5,585
Property Insurance
%
$1,187
Interest Carry - Purchase Loan Funding
$22,662
Interest Carry - Rehab Loan Funding
$5,902
Net Exit Price
$852,306
Cash Investment
$134,530
Loan payoff
$566,564
Estimated Profit
$151,212
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.