488523

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
%
%
%
%

$134,356

Cash Investment

$163,771

Profit

122%

Return On Equity

244%

Annualized ROE

Purchase Cost
Purchase Price
$557,400
Buyer's Premium
Purchase Closing Costs
$4,902
Loan Points
$11,706
Loan Closing Costs
$6,268
Total Acquisition Cost
$580,276
Initial Loan Funding
$445,920
Cash Required to Close
$134,356
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$134,356

Loan Terms
Initial Loan Funding
$445,920
Rehab Loan Funding
$139,400
Total Loan Commitment
$585,320
Points
$11,706
Loan Closing Costs
$6,268
Interest Carry
$29,510
Total Financing Cost
$47,484

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,902
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,902
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)
$2,453
Misc.
Total Loan Closing
$6,268

Residual
As Repaired Value (ARV)
$975,500
Sale Costs
%
$58,530
Property Taxes
%
$2,787
Property Insurance
%
$1,226
Interest Carry - Purchase Loan Funding
$23,411
Interest Carry - Rehab Loan Funding
$6,099
Net Exit Price
$883,447
Cash Investment
$134,356
Loan payoff
$585,320
Estimated Profit
$163,771
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.