488362

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
%
%
%
%

$118,101

Cash Investment

$142,628

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$487,460
Buyer's Premium
Purchase Closing Costs
$4,412
Loan Points
$10,237
Loan Closing Costs
$5,960
Total Acquisition Cost
$508,069
Initial Loan Funding
$389,968
Cash Required to Close
$118,101
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$118,101

Loan Terms
Initial Loan Funding
$389,968
Rehab Loan Funding
$121,900
Total Loan Commitment
$511,868
Points
$10,237
Loan Closing Costs
$5,960
Interest Carry
$25,806
Total Financing Cost
$42,004

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,412
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,412
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)
$2,145
Misc.
Total Loan Closing
$5,960

Residual
As Repaired Value (ARV)
$853,100
Sale Costs
%
$51,186
Property Taxes
%
$2,437
Property Insurance
%
$1,072
Interest Carry - Purchase Loan Funding
$20,473
Interest Carry - Rehab Loan Funding
$5,333
Net Exit Price
$772,598
Cash Investment
$118,101
Loan payoff
$511,868
Estimated Profit
$142,628
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.