245868

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
%
%
%
%

$108,016

Cash Investment

$124,734

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$435,630
Buyer's Premium
Purchase Closing Costs
$6,010
Loan Points
$9,148
Loan Closing Costs
$5,732
Total Acquisition Cost
$456,520
Initial Loan Funding
$348,504
Cash Required to Close
$108,016
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,016

Loan Terms
Initial Loan Funding
$348,504
Rehab Loan Funding
$108,900
Total Loan Commitment
$457,404
Points
$9,148
Loan Closing Costs
$5,732
Interest Carry
$23,061
Total Financing Cost
$37,941

Closing Costs
Deed/Transfer Tax - County
%
$1,960
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,049
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,010
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)
$1,917
Misc.
Total Loan Closing
$5,732

Residual
As Repaired Value (ARV)
$762,400
Sale Costs
%
$45,744
Property Taxes
%
$2,483
Property Insurance
%
$958
Interest Carry - Purchase Loan Funding
$18,296
Interest Carry - Rehab Loan Funding
$4,764
Net Exit Price
$690,154
Cash Investment
$108,016
Loan payoff
$457,404
Estimated Profit
$124,734
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.