486801

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
%
%
%
%

$135,749

Cash Investment

$149,582

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$533,990
Buyer's Premium
Purchase Closing Costs
$11,573
Loan Points
$11,214
Loan Closing Costs
$6,165
Total Acquisition Cost
$562,941
Initial Loan Funding
$427,192
Cash Required to Close
$135,749
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$135,749

Loan Terms
Initial Loan Funding
$427,192
Rehab Loan Funding
$133,500
Total Loan Commitment
$560,692
Points
$11,214
Loan Closing Costs
$6,165
Interest Carry
$28,268
Total Financing Cost
$45,647

Closing Costs
Deed/Transfer Tax - County
%
$6,835
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,738
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,573
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)
$2,350
Misc.
Total Loan Closing
$6,165

Residual
As Repaired Value (ARV)
$934,500
Sale Costs
%
$56,070
Property Taxes
%
$2,964
Property Insurance
%
$1,175
Interest Carry - Purchase Loan Funding
$22,428
Interest Carry - Rehab Loan Funding
$5,841
Net Exit Price
$846,023
Cash Investment
$135,749
Loan payoff
$560,692
Estimated Profit
$149,582
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.