242760

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
%
%
%
%

$97,489

Cash Investment

$115,327

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$398,770
Buyer's Premium
Purchase Closing Costs
$3,791
Loan Points
$8,374
Loan Closing Costs
$5,570
Total Acquisition Cost
$416,505
Initial Loan Funding
$319,016
Cash Required to Close
$97,489
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$97,489

Loan Terms
Initial Loan Funding
$319,016
Rehab Loan Funding
$99,700
Total Loan Commitment
$418,716
Points
$8,374
Loan Closing Costs
$5,570
Interest Carry
$21,110
Total Financing Cost
$35,054

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,791
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,791
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)
$1,755
Misc.
Total Loan Closing
$5,570

Residual
As Repaired Value (ARV)
$697,800
Sale Costs
%
$41,868
Property Taxes
%
$2,413
Property Insurance
%
$877
Interest Carry - Purchase Loan Funding
$16,748
Interest Carry - Rehab Loan Funding
$4,362
Net Exit Price
$631,532
Cash Investment
$97,489
Loan payoff
$418,716
Estimated Profit
$115,327
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.