488308

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
%
%
%
%

$124,198

Cash Investment

$150,610

Profit

121%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$513,700
Buyer's Premium
Purchase Closing Costs
$4,596
Loan Points
$10,787
Loan Closing Costs
$6,075
Total Acquisition Cost
$535,158
Initial Loan Funding
$410,960
Cash Required to Close
$124,198
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$124,198

Loan Terms
Initial Loan Funding
$410,960
Rehab Loan Funding
$128,400
Total Loan Commitment
$539,360
Points
$10,787
Loan Closing Costs
$6,075
Interest Carry
$27,193
Total Financing Cost
$44,055

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,596
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,596
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)
$2,260
Misc.
Total Loan Closing
$6,075

Residual
As Repaired Value (ARV)
$899,000
Sale Costs
%
$53,940
Property Taxes
%
$2,569
Property Insurance
%
$1,130
Interest Carry - Purchase Loan Funding
$21,575
Interest Carry - Rehab Loan Funding
$5,618
Net Exit Price
$814,168
Cash Investment
$124,198
Loan payoff
$539,360
Estimated Profit
$150,610
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.