245782

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
%
%
%
%

$100,731

Cash Investment

$115,524

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$404,880
Buyer's Premium
Purchase Closing Costs
$5,656
Loan Points
$8,502
Loan Closing Costs
$5,596
Total Acquisition Cost
$424,635
Initial Loan Funding
$323,904
Cash Required to Close
$100,731
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,731

Loan Terms
Initial Loan Funding
$323,904
Rehab Loan Funding
$101,200
Total Loan Commitment
$425,104
Points
$8,502
Loan Closing Costs
$5,596
Interest Carry
$21,432
Total Financing Cost
$35,531

Closing Costs
Deed/Transfer Tax - County
%
$1,822
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,834
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,656
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)
$1,781
Misc.
Total Loan Closing
$5,596

Residual
As Repaired Value (ARV)
$708,500
Sale Costs
%
$42,510
Property Taxes
%
$2,308
Property Insurance
%
$891
Interest Carry - Purchase Loan Funding
$17,005
Interest Carry - Rehab Loan Funding
$4,428
Net Exit Price
$641,359
Cash Investment
$100,731
Loan payoff
$425,104
Estimated Profit
$115,524
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.