520123

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
%
%
%
%

$142,455

Cash Investment

$157,470

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$561,340
Buyer's Premium
Purchase Closing Costs
$12,115
Loan Points
$11,787
Loan Closing Costs
$6,285
Total Acquisition Cost
$591,527
Initial Loan Funding
$449,072
Cash Required to Close
$142,455
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$142,455

Loan Terms
Initial Loan Funding
$449,072
Rehab Loan Funding
$140,300
Total Loan Commitment
$589,372
Points
$11,787
Loan Closing Costs
$6,285
Interest Carry
$29,714
Total Financing Cost
$47,787

Closing Costs
Deed/Transfer Tax - County
%
$7,185
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,929
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,115
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)
$2,470
Misc.
Total Loan Closing
$6,285

Residual
As Repaired Value (ARV)
$982,300
Sale Costs
%
$58,938
Property Taxes
%
$3,115
Property Insurance
%
$1,235
Interest Carry - Purchase Loan Funding
$23,576
Interest Carry - Rehab Loan Funding
$6,138
Net Exit Price
$889,297
Cash Investment
$142,455
Loan payoff
$589,372
Estimated Profit
$157,470
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.