488477

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
%
%
%
%

$134,875

Cash Investment

$164,494

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$559,640
Buyer's Premium
Purchase Closing Costs
$4,917
Loan Points
$11,752
Loan Closing Costs
$6,277
Total Acquisition Cost
$582,587
Initial Loan Funding
$447,712
Cash Required to Close
$134,875
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$134,875

Loan Terms
Initial Loan Funding
$447,712
Rehab Loan Funding
$139,900
Total Loan Commitment
$587,612
Points
$11,752
Loan Closing Costs
$6,277
Interest Carry
$29,626
Total Financing Cost
$47,655

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,917
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,917
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)
$2,462
Misc.
Total Loan Closing
$6,277

Residual
As Repaired Value (ARV)
$979,400
Sale Costs
%
$58,764
Property Taxes
%
$2,798
Property Insurance
%
$1,231
Interest Carry - Purchase Loan Funding
$23,505
Interest Carry - Rehab Loan Funding
$6,121
Net Exit Price
$886,981
Cash Investment
$134,875
Loan payoff
$587,612
Estimated Profit
$164,494
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.