520367

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
%
%
%
%

$122,521

Cash Investment

$146,177

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$502,160
Buyer's Premium
Purchase Closing Costs
$5,519
Loan Points
$10,545
Loan Closing Costs
$6,025
Total Acquisition Cost
$524,249
Initial Loan Funding
$401,728
Cash Required to Close
$122,521
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$122,521

Loan Terms
Initial Loan Funding
$401,728
Rehab Loan Funding
$125,500
Total Loan Commitment
$527,228
Points
$10,545
Loan Closing Costs
$6,025
Interest Carry
$26,581
Total Financing Cost
$43,150

Closing Costs
Deed/Transfer Tax - County
%
$1,004
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,515
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,519
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)
$2,210
Misc.
Total Loan Closing
$6,025

Residual
As Repaired Value (ARV)
$878,800
Sale Costs
%
$52,728
Property Taxes
%
$2,461
Property Insurance
%
$1,105
Interest Carry - Purchase Loan Funding
$21,091
Interest Carry - Rehab Loan Funding
$5,491
Net Exit Price
$795,925
Cash Investment
$122,521
Loan payoff
$527,228
Estimated Profit
$146,177
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.