488326

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
%
%
%
%

$139,974

Cash Investment

$171,119

Profit

122%

Return On Equity

245%

Annualized ROE

Purchase Cost
Purchase Price
$581,580
Buyer's Premium
Purchase Closing Costs
$5,071
Loan Points
$12,213
Loan Closing Costs
$6,374
Total Acquisition Cost
$605,238
Initial Loan Funding
$465,264
Cash Required to Close
$139,974
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$139,974

Loan Terms
Initial Loan Funding
$465,264
Rehab Loan Funding
$145,400
Total Loan Commitment
$610,664
Points
$12,213
Loan Closing Costs
$6,374
Interest Carry
$30,788
Total Financing Cost
$49,375

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,071
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,071
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)
$2,559
Misc.
Total Loan Closing
$6,374

Residual
As Repaired Value (ARV)
$1,017,800
Sale Costs
%
$61,068
Property Taxes
%
$2,908
Property Insurance
%
$1,279
Interest Carry - Purchase Loan Funding
$24,426
Interest Carry - Rehab Loan Funding
$6,361
Net Exit Price
$921,757
Cash Investment
$139,974
Loan payoff
$610,664
Estimated Profit
$171,119
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.