487714

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
%
%
%
%

$129,720

Cash Investment

$151,476

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$526,140
Buyer's Premium
Purchase Closing Costs
$7,314
Loan Points
$11,048
Loan Closing Costs
$6,130
Total Acquisition Cost
$550,632
Initial Loan Funding
$420,912
Cash Required to Close
$129,720
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$129,720

Loan Terms
Initial Loan Funding
$420,912
Rehab Loan Funding
$131,500
Total Loan Commitment
$552,412
Points
$11,048
Loan Closing Costs
$6,130
Interest Carry
$27,851
Total Financing Cost
$45,029

Closing Costs
Deed/Transfer Tax - County
%
$2,631
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,683
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,314
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)
$2,315
Misc.
Total Loan Closing
$6,130

Residual
As Repaired Value (ARV)
$920,700
Sale Costs
%
$55,242
Property Taxes
%
$2,841
Property Insurance
%
$1,158
Interest Carry - Purchase Loan Funding
$22,098
Interest Carry - Rehab Loan Funding
$5,753
Net Exit Price
$833,608
Cash Investment
$129,720
Loan payoff
$552,412
Estimated Profit
$151,476
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.