488510

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
%
%
%
%

$140,151

Cash Investment

$171,310

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$582,340
Buyer's Premium
Purchase Closing Costs
$5,076
Loan Points
$12,229
Loan Closing Costs
$6,377
Total Acquisition Cost
$606,023
Initial Loan Funding
$465,872
Cash Required to Close
$140,151
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$140,151

Loan Terms
Initial Loan Funding
$465,872
Rehab Loan Funding
$145,600
Total Loan Commitment
$611,472
Points
$12,229
Loan Closing Costs
$6,377
Interest Carry
$30,828
Total Financing Cost
$49,435

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,076
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,076
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)
$2,562
Misc.
Total Loan Closing
$6,377

Residual
As Repaired Value (ARV)
$1,019,100
Sale Costs
%
$61,146
Property Taxes
%
$2,912
Property Insurance
%
$1,281
Interest Carry - Purchase Loan Funding
$24,458
Interest Carry - Rehab Loan Funding
$6,370
Net Exit Price
$922,933
Cash Investment
$140,151
Loan payoff
$611,472
Estimated Profit
$171,310
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.