495658

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
%
%
%
%

$119,145

Cash Investment

$137,915

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$483,630
Buyer's Premium
Purchase Closing Costs
$6,320
Loan Points
$10,156
Loan Closing Costs
$5,943
Total Acquisition Cost
$506,049
Initial Loan Funding
$386,904
Cash Required to Close
$119,145
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$119,145

Loan Terms
Initial Loan Funding
$386,904
Rehab Loan Funding
$120,900
Total Loan Commitment
$507,804
Points
$10,156
Loan Closing Costs
$5,943
Interest Carry
$25,602
Total Financing Cost
$41,701

Closing Costs
Deed/Transfer Tax - County
%
$1,935
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,385
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,320
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)
$2,128
Misc.
Total Loan Closing
$5,943

Residual
As Repaired Value (ARV)
$846,400
Sale Costs
%
$50,784
Property Taxes
%
$4,087
Property Insurance
%
$1,064
Interest Carry - Purchase Loan Funding
$20,312
Interest Carry - Rehab Loan Funding
$5,289
Net Exit Price
$764,864
Cash Investment
$119,145
Loan payoff
$507,804
Estimated Profit
$137,915
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.