488327

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
%
%
%
%

$120,775

Cash Investment

$146,152

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$498,970
Buyer's Premium
Purchase Closing Costs
$4,493
Loan Points
$10,478
Loan Closing Costs
$6,010
Total Acquisition Cost
$519,951
Initial Loan Funding
$399,176
Cash Required to Close
$120,775
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$120,775

Loan Terms
Initial Loan Funding
$399,176
Rehab Loan Funding
$124,700
Total Loan Commitment
$523,876
Points
$10,478
Loan Closing Costs
$6,010
Interest Carry
$26,412
Total Financing Cost
$42,900

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,493
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,493
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)
$2,195
Misc.
Total Loan Closing
$6,010

Residual
As Repaired Value (ARV)
$873,200
Sale Costs
%
$52,392
Property Taxes
%
$2,495
Property Insurance
%
$1,098
Interest Carry - Purchase Loan Funding
$20,957
Interest Carry - Rehab Loan Funding
$5,456
Net Exit Price
$790,803
Cash Investment
$120,775
Loan payoff
$523,876
Estimated Profit
$146,152
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.