246096

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
%
%
%
%

$107,075

Cash Investment

$123,513

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$431,660
Buyer's Premium
Purchase Closing Costs
$5,964
Loan Points
$9,065
Loan Closing Costs
$5,714
Total Acquisition Cost
$452,403
Initial Loan Funding
$345,328
Cash Required to Close
$107,075
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$107,075

Loan Terms
Initial Loan Funding
$345,328
Rehab Loan Funding
$107,900
Total Loan Commitment
$453,228
Points
$9,065
Loan Closing Costs
$5,714
Interest Carry
$22,850
Total Financing Cost
$37,629

Closing Costs
Deed/Transfer Tax - County
%
$1,942
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,022
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,964
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)
$1,899
Misc.
Total Loan Closing
$5,714

Residual
As Repaired Value (ARV)
$755,400
Sale Costs
%
$45,324
Property Taxes
%
$2,460
Property Insurance
%
$950
Interest Carry - Purchase Loan Funding
$18,130
Interest Carry - Rehab Loan Funding
$4,721
Net Exit Price
$683,816
Cash Investment
$107,075
Loan payoff
$453,228
Estimated Profit
$123,513
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.