520005

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
%
%
%
%

$239,949

Cash Investment

$272,505

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$958,950
Buyer's Premium
Purchase Closing Costs
$19,987
Loan Points
$20,137
Loan Closing Costs
$8,034
Total Acquisition Cost
$1,007,109
Initial Loan Funding
$767,160
Cash Required to Close
$239,949
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$239,949

Loan Terms
Initial Loan Funding
$767,160
Rehab Loan Funding
$239,700
Total Loan Commitment
$1,006,860
Points
$20,137
Loan Closing Costs
$8,034
Interest Carry
$50,763
Total Financing Cost
$78,934

Closing Costs
Deed/Transfer Tax - County
%
$12,275
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,713
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$19,987
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)
$4,219
Misc.
Total Loan Closing
$8,034

Residual
As Repaired Value (ARV)
$1,678,200
Sale Costs
%
$100,692
Property Taxes
%
$5,322
Property Insurance
%
$2,110
Interest Carry - Purchase Loan Funding
$40,276
Interest Carry - Rehab Loan Funding
$10,487
Net Exit Price
$1,519,313
Cash Investment
$239,949
Loan payoff
$1,006,860
Estimated Profit
$272,505
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.