246039

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
%
%
%
%

$103,215

Cash Investment

$118,706

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$415,370
Buyer's Premium
Purchase Closing Costs
$5,777
Loan Points
$8,722
Loan Closing Costs
$5,643
Total Acquisition Cost
$435,511
Initial Loan Funding
$332,296
Cash Required to Close
$103,215
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$103,215

Loan Terms
Initial Loan Funding
$332,296
Rehab Loan Funding
$103,800
Total Loan Commitment
$436,096
Points
$8,722
Loan Closing Costs
$5,643
Interest Carry
$21,987
Total Financing Cost
$36,351

Closing Costs
Deed/Transfer Tax - County
%
$1,869
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,908
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,777
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)
$1,828
Misc.
Total Loan Closing
$5,643

Residual
As Repaired Value (ARV)
$726,900
Sale Costs
%
$43,614
Property Taxes
%
$2,368
Property Insurance
%
$914
Interest Carry - Purchase Loan Funding
$17,446
Interest Carry - Rehab Loan Funding
$4,541
Net Exit Price
$658,018
Cash Investment
$103,215
Loan payoff
$436,096
Estimated Profit
$118,706
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.