246060

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
%
%
%
%

$109,266

Cash Investment

$126,287

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$440,910
Buyer's Premium
Purchase Closing Costs
$6,070
Loan Points
$9,259
Loan Closing Costs
$5,755
Total Acquisition Cost
$461,994
Initial Loan Funding
$352,728
Cash Required to Close
$109,266
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$109,266

Loan Terms
Initial Loan Funding
$352,728
Rehab Loan Funding
$110,200
Total Loan Commitment
$462,928
Points
$9,259
Loan Closing Costs
$5,755
Interest Carry
$23,339
Total Financing Cost
$38,353

Closing Costs
Deed/Transfer Tax - County
%
$1,984
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,086
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,070
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)
$1,940
Misc.
Total Loan Closing
$5,755

Residual
As Repaired Value (ARV)
$771,600
Sale Costs
%
$46,296
Property Taxes
%
$2,513
Property Insurance
%
$970
Interest Carry - Purchase Loan Funding
$18,518
Interest Carry - Rehab Loan Funding
$4,821
Net Exit Price
$698,481
Cash Investment
$109,266
Loan payoff
$462,928
Estimated Profit
$126,287
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.