520010

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
%
%
%
%

$138,213

Cash Investment

$166,185

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$569,100
Buyer's Premium
Purchase Closing Costs
$6,122
Loan Points
$11,952
Loan Closing Costs
$6,319
Total Acquisition Cost
$593,493
Initial Loan Funding
$455,280
Cash Required to Close
$138,213
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$138,213

Loan Terms
Initial Loan Funding
$455,280
Rehab Loan Funding
$142,300
Total Loan Commitment
$597,580
Points
$11,952
Loan Closing Costs
$6,319
Interest Carry
$30,128
Total Financing Cost
$48,398

Closing Costs
Deed/Transfer Tax - County
%
$1,138
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,984
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,122
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)
$2,504
Misc.
Total Loan Closing
$6,319

Residual
As Repaired Value (ARV)
$995,900
Sale Costs
%
$59,754
Property Taxes
%
$2,789
Property Insurance
%
$1,252
Interest Carry - Purchase Loan Funding
$23,902
Interest Carry - Rehab Loan Funding
$6,226
Net Exit Price
$901,978
Cash Investment
$138,213
Loan payoff
$597,580
Estimated Profit
$166,185
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.