519986

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
%
%
%
%

$126,573

Cash Investment

$138,797

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$496,570
Buyer's Premium
Purchase Closing Costs
$10,832
Loan Points
$10,427
Loan Closing Costs
$6,000
Total Acquisition Cost
$523,829
Initial Loan Funding
$397,256
Cash Required to Close
$126,573
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$126,573

Loan Terms
Initial Loan Funding
$397,256
Rehab Loan Funding
$124,100
Total Loan Commitment
$521,356
Points
$10,427
Loan Closing Costs
$6,000
Interest Carry
$26,285
Total Financing Cost
$42,712

Closing Costs
Deed/Transfer Tax - County
%
$6,356
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,476
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,832
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)
$2,185
Misc.
Total Loan Closing
$6,000

Residual
As Repaired Value (ARV)
$869,000
Sale Costs
%
$52,140
Property Taxes
%
$2,756
Property Insurance
%
$1,092
Interest Carry - Purchase Loan Funding
$20,856
Interest Carry - Rehab Loan Funding
$5,429
Net Exit Price
$786,726
Cash Investment
$126,573
Loan payoff
$521,356
Estimated Profit
$138,797
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.