488455

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
%
%
%
%

$127,552

Cash Investment

$154,933

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$528,130
Buyer's Premium
Purchase Closing Costs
$4,697
Loan Points
$11,090
Loan Closing Costs
$6,139
Total Acquisition Cost
$550,056
Initial Loan Funding
$422,504
Cash Required to Close
$127,552
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$127,552

Loan Terms
Initial Loan Funding
$422,504
Rehab Loan Funding
$132,000
Total Loan Commitment
$554,504
Points
$11,090
Loan Closing Costs
$6,139
Interest Carry
$27,956
Total Financing Cost
$45,185

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,697
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,697
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)
$2,324
Misc.
Total Loan Closing
$6,139

Residual
As Repaired Value (ARV)
$924,200
Sale Costs
%
$55,452
Property Taxes
%
$2,641
Property Insurance
%
$1,162
Interest Carry - Purchase Loan Funding
$22,181
Interest Carry - Rehab Loan Funding
$5,775
Net Exit Price
$836,989
Cash Investment
$127,552
Loan payoff
$554,504
Estimated Profit
$154,933
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.