520012

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
%
%
%
%

$220,391

Cash Investment

$264,146

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$911,910
Buyer's Premium
Purchase Closing Costs
$11,031
Loan Points
$19,151
Loan Closing Costs
$7,827
Total Acquisition Cost
$949,919
Initial Loan Funding
$729,528
Cash Required to Close
$220,391
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$220,391

Loan Terms
Initial Loan Funding
$729,528
Rehab Loan Funding
$228,000
Total Loan Commitment
$957,528
Points
$19,151
Loan Closing Costs
$7,827
Interest Carry
$48,275
Total Financing Cost
$75,253

Closing Costs
Deed/Transfer Tax - County
%
$3,648
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$6,383
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$11,031
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)
$4,012
Misc.
Total Loan Closing
$7,827

Residual
As Repaired Value (ARV)
$1,595,800
Sale Costs
%
$95,748
Property Taxes
%
$7,706
Property Insurance
%
$2,006
Interest Carry - Purchase Loan Funding
$38,300
Interest Carry - Rehab Loan Funding
$9,975
Net Exit Price
$1,442,065
Cash Investment
$220,391
Loan payoff
$957,528
Estimated Profit
$264,146
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.