246081

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
%
%
%
%

$111,094

Cash Investment

$128,509

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$448,620
Buyer's Premium
Purchase Closing Costs
$6,159
Loan Points
$9,422
Loan Closing Costs
$5,789
Total Acquisition Cost
$469,990
Initial Loan Funding
$358,896
Cash Required to Close
$111,094
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$111,094

Loan Terms
Initial Loan Funding
$358,896
Rehab Loan Funding
$112,200
Total Loan Commitment
$471,096
Points
$9,422
Loan Closing Costs
$5,789
Interest Carry
$23,751
Total Financing Cost
$38,962

Closing Costs
Deed/Transfer Tax - County
%
$2,019
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,140
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,159
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)
$1,974
Misc.
Total Loan Closing
$5,789

Residual
As Repaired Value (ARV)
$785,100
Sale Costs
%
$47,106
Property Taxes
%
$2,557
Property Insurance
%
$987
Interest Carry - Purchase Loan Funding
$18,842
Interest Carry - Rehab Loan Funding
$4,909
Net Exit Price
$710,699
Cash Investment
$111,094
Loan payoff
$471,096
Estimated Profit
$128,509
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.