245986

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
%
%
%
%

$111,734

Cash Investment

$129,357

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$451,330
Buyer's Premium
Purchase Closing Costs
$6,190
Loan Points
$9,477
Loan Closing Costs
$5,801
Total Acquisition Cost
$472,798
Initial Loan Funding
$361,064
Cash Required to Close
$111,734
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$111,734

Loan Terms
Initial Loan Funding
$361,064
Rehab Loan Funding
$112,800
Total Loan Commitment
$473,864
Points
$9,477
Loan Closing Costs
$5,801
Interest Carry
$23,891
Total Financing Cost
$39,169

Closing Costs
Deed/Transfer Tax - County
%
$2,031
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,159
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,190
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)
$1,986
Misc.
Total Loan Closing
$5,801

Residual
As Repaired Value (ARV)
$789,800
Sale Costs
%
$47,388
Property Taxes
%
$2,573
Property Insurance
%
$993
Interest Carry - Purchase Loan Funding
$18,956
Interest Carry - Rehab Loan Funding
$4,935
Net Exit Price
$714,956
Cash Investment
$111,734
Loan payoff
$473,864
Estimated Profit
$129,357
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.