495987

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
%
%
%
%

$129,484

Cash Investment

$149,151

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$525,140
Buyer's Premium
Purchase Closing Costs
$7,302
Loan Points
$11,028
Loan Closing Costs
$6,126
Total Acquisition Cost
$549,596
Initial Loan Funding
$420,112
Cash Required to Close
$129,484
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$129,484

Loan Terms
Initial Loan Funding
$420,112
Rehab Loan Funding
$131,300
Total Loan Commitment
$551,412
Points
$11,028
Loan Closing Costs
$6,126
Interest Carry
$27,800
Total Financing Cost
$44,954

Closing Costs
Deed/Transfer Tax - County
%
$2,626
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,676
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,302
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)
$2,311
Misc.
Total Loan Closing
$6,126

Residual
As Repaired Value (ARV)
$919,000
Sale Costs
%
$55,140
Property Taxes
%
$4,858
Property Insurance
%
$1,155
Interest Carry - Purchase Loan Funding
$22,056
Interest Carry - Rehab Loan Funding
$5,744
Net Exit Price
$830,047
Cash Investment
$129,484
Loan payoff
$551,412
Estimated Profit
$149,151
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.