488440

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
%
%
%
%

$126,175

Cash Investment

$153,125

Profit

121%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$522,200
Buyer's Premium
Purchase Closing Costs
$4,655
Loan Points
$10,967
Loan Closing Costs
$6,113
Total Acquisition Cost
$543,935
Initial Loan Funding
$417,760
Cash Required to Close
$126,175
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$126,175

Loan Terms
Initial Loan Funding
$417,760
Rehab Loan Funding
$130,600
Total Loan Commitment
$548,360
Points
$10,967
Loan Closing Costs
$6,113
Interest Carry
$27,646
Total Financing Cost
$44,726

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,655
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,655
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)
$2,298
Misc.
Total Loan Closing
$6,113

Residual
As Repaired Value (ARV)
$913,900
Sale Costs
%
$54,834
Property Taxes
%
$2,611
Property Insurance
%
$1,149
Interest Carry - Purchase Loan Funding
$21,932
Interest Carry - Rehab Loan Funding
$5,714
Net Exit Price
$827,660
Cash Investment
$126,175
Loan payoff
$548,360
Estimated Profit
$153,125
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.