246098

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
%
%
%
%

$114,006

Cash Investment

$132,222

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$460,920
Buyer's Premium
Purchase Closing Costs
$6,301
Loan Points
$9,679
Loan Closing Costs
$5,843
Total Acquisition Cost
$482,742
Initial Loan Funding
$368,736
Cash Required to Close
$114,006
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$114,006

Loan Terms
Initial Loan Funding
$368,736
Rehab Loan Funding
$115,200
Total Loan Commitment
$483,936
Points
$9,679
Loan Closing Costs
$5,843
Interest Carry
$24,399
Total Financing Cost
$39,920

Closing Costs
Deed/Transfer Tax - County
%
$2,074
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,226
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,301
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)
$2,028
Misc.
Total Loan Closing
$5,843

Residual
As Repaired Value (ARV)
$806,600
Sale Costs
%
$48,396
Property Taxes
%
$2,627
Property Insurance
%
$1,014
Interest Carry - Purchase Loan Funding
$19,359
Interest Carry - Rehab Loan Funding
$5,040
Net Exit Price
$730,164
Cash Investment
$114,006
Loan payoff
$483,936
Estimated Profit
$132,222
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.