237301

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
%
%
%
%

$104,266

Cash Investment

$121,451

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$426,100
Buyer's Premium
Purchase Closing Costs
$4,409
Loan Points
$8,948
Loan Closing Costs
$5,690
Total Acquisition Cost
$445,146
Initial Loan Funding
$340,880
Cash Required to Close
$104,266
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,266

Loan Terms
Initial Loan Funding
$340,880
Rehab Loan Funding
$106,500
Total Loan Commitment
$447,380
Points
$8,948
Loan Closing Costs
$5,690
Interest Carry
$22,556
Total Financing Cost
$37,193

Closing Costs
Deed/Transfer Tax - County
%
$426
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,983
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,409
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)
$1,875
Misc.
Total Loan Closing
$5,690

Residual
As Repaired Value (ARV)
$745,700
Sale Costs
%
$44,742
Property Taxes
%
$4,368
Property Insurance
%
$937
Interest Carry - Purchase Loan Funding
$17,896
Interest Carry - Rehab Loan Funding
$4,659
Net Exit Price
$673,097
Cash Investment
$104,266
Loan payoff
$447,380
Estimated Profit
$121,451
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.