246004

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
%
%
%
%

$99,910

Cash Investment

$114,489

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$401,410
Buyer's Premium
Purchase Closing Costs
$5,616
Loan Points
$8,431
Loan Closing Costs
$5,581
Total Acquisition Cost
$421,038
Initial Loan Funding
$321,128
Cash Required to Close
$99,910
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$99,910

Loan Terms
Initial Loan Funding
$321,128
Rehab Loan Funding
$100,400
Total Loan Commitment
$421,528
Points
$8,431
Loan Closing Costs
$5,581
Interest Carry
$21,252
Total Financing Cost
$35,263

Closing Costs
Deed/Transfer Tax - County
%
$1,806
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,810
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,616
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)
$1,766
Misc.
Total Loan Closing
$5,581

Residual
As Repaired Value (ARV)
$702,500
Sale Costs
%
$42,150
Property Taxes
%
$2,288
Property Insurance
%
$883
Interest Carry - Purchase Loan Funding
$16,859
Interest Carry - Rehab Loan Funding
$4,393
Net Exit Price
$635,927
Cash Investment
$99,910
Loan payoff
$421,528
Estimated Profit
$114,489
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.