245906

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
%
%
%
%

$99,730

Cash Investment

$114,208

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$400,650
Buyer's Premium
Purchase Closing Costs
$5,607
Loan Points
$8,414
Loan Closing Costs
$5,578
Total Acquisition Cost
$420,250
Initial Loan Funding
$320,520
Cash Required to Close
$99,730
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$99,730

Loan Terms
Initial Loan Funding
$320,520
Rehab Loan Funding
$100,200
Total Loan Commitment
$420,720
Points
$8,414
Loan Closing Costs
$5,578
Interest Carry
$21,211
Total Financing Cost
$35,203

Closing Costs
Deed/Transfer Tax - County
%
$1,803
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,805
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,607
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)
$1,763
Misc.
Total Loan Closing
$5,578

Residual
As Repaired Value (ARV)
$701,100
Sale Costs
%
$42,066
Property Taxes
%
$2,284
Property Insurance
%
$881
Interest Carry - Purchase Loan Funding
$16,827
Interest Carry - Rehab Loan Funding
$4,384
Net Exit Price
$634,658
Cash Investment
$99,730
Loan payoff
$420,720
Estimated Profit
$114,208
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.