242863

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
%
%
%
%

$98,673

Cash Investment

$116,919

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$403,860
Buyer's Premium
Purchase Closing Costs
$3,827
Loan Points
$8,482
Loan Closing Costs
$5,592
Total Acquisition Cost
$421,761
Initial Loan Funding
$323,088
Cash Required to Close
$98,673
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$98,673

Loan Terms
Initial Loan Funding
$323,088
Rehab Loan Funding
$101,000
Total Loan Commitment
$424,088
Points
$8,482
Loan Closing Costs
$5,592
Interest Carry
$21,381
Total Financing Cost
$35,455

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,827
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,827
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)
$1,777
Misc.
Total Loan Closing
$5,592

Residual
As Repaired Value (ARV)
$706,800
Sale Costs
%
$42,408
Property Taxes
%
$2,443
Property Insurance
%
$888
Interest Carry - Purchase Loan Funding
$16,962
Interest Carry - Rehab Loan Funding
$4,419
Net Exit Price
$639,679
Cash Investment
$98,673
Loan payoff
$424,088
Estimated Profit
$116,919
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.