495587

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
%
%
%
%

$131,963

Cash Investment

$154,150

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$540,140
Buyer's Premium
Purchase Closing Costs
$6,401
Loan Points
$11,342
Loan Closing Costs
$6,192
Total Acquisition Cost
$564,075
Initial Loan Funding
$432,112
Cash Required to Close
$131,963
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$131,963

Loan Terms
Initial Loan Funding
$432,112
Rehab Loan Funding
$135,000
Total Loan Commitment
$567,112
Points
$11,342
Loan Closing Costs
$6,192
Interest Carry
$28,592
Total Financing Cost
$46,126

Closing Costs
Deed/Transfer Tax - County
%
$1,620
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,781
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,401
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)
$2,377
Misc.
Total Loan Closing
$6,192

Residual
As Repaired Value (ARV)
$945,200
Sale Costs
%
$56,712
Property Taxes
%
$5,482
Property Insurance
%
$1,188
Interest Carry - Purchase Loan Funding
$22,686
Interest Carry - Rehab Loan Funding
$5,906
Net Exit Price
$853,225
Cash Investment
$131,963
Loan payoff
$567,112
Estimated Profit
$154,150
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.