488441

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
%
%
%
%

$135,800

Cash Investment

$165,631

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$563,620
Buyer's Premium
Purchase Closing Costs
$4,945
Loan Points
$11,836
Loan Closing Costs
$6,295
Total Acquisition Cost
$586,696
Initial Loan Funding
$450,896
Cash Required to Close
$135,800
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$135,800

Loan Terms
Initial Loan Funding
$450,896
Rehab Loan Funding
$140,900
Total Loan Commitment
$591,796
Points
$11,836
Loan Closing Costs
$6,295
Interest Carry
$29,836
Total Financing Cost
$47,967

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,945
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,945
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)
$2,480
Misc.
Total Loan Closing
$6,295

Residual
As Repaired Value (ARV)
$986,300
Sale Costs
%
$59,178
Property Taxes
%
$2,818
Property Insurance
%
$1,240
Interest Carry - Purchase Loan Funding
$23,672
Interest Carry - Rehab Loan Funding
$6,164
Net Exit Price
$893,228
Cash Investment
$135,800
Loan payoff
$591,796
Estimated Profit
$165,631
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.