243669

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
%
%
%
%

$102,099

Cash Investment

$121,350

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$418,600
Buyer's Premium
Purchase Closing Costs
$3,930
Loan Points
$8,792
Loan Closing Costs
$5,657
Total Acquisition Cost
$436,979
Initial Loan Funding
$334,880
Cash Required to Close
$102,099
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,099

Loan Terms
Initial Loan Funding
$334,880
Rehab Loan Funding
$104,700
Total Loan Commitment
$439,580
Points
$8,792
Loan Closing Costs
$5,657
Interest Carry
$22,162
Total Financing Cost
$36,610

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,930
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,930
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)
$1,842
Misc.
Total Loan Closing
$5,657

Residual
As Repaired Value (ARV)
$732,600
Sale Costs
%
$43,956
Property Taxes
%
$2,533
Property Insurance
%
$921
Interest Carry - Purchase Loan Funding
$17,581
Interest Carry - Rehab Loan Funding
$4,581
Net Exit Price
$663,029
Cash Investment
$102,099
Loan payoff
$439,580
Estimated Profit
$121,350
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.