246156

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
%
%
%
%

$101,498

Cash Investment

$116,526

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$408,120
Buyer's Premium
Purchase Closing Costs
$5,693
Loan Points
$8,570
Loan Closing Costs
$5,611
Total Acquisition Cost
$427,994
Initial Loan Funding
$326,496
Cash Required to Close
$101,498
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$101,498

Loan Terms
Initial Loan Funding
$326,496
Rehab Loan Funding
$102,000
Total Loan Commitment
$428,496
Points
$8,570
Loan Closing Costs
$5,611
Interest Carry
$21,604
Total Financing Cost
$35,784

Closing Costs
Deed/Transfer Tax - County
%
$1,837
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,857
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,693
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)
$1,796
Misc.
Total Loan Closing
$5,611

Residual
As Repaired Value (ARV)
$714,200
Sale Costs
%
$42,852
Property Taxes
%
$2,326
Property Insurance
%
$898
Interest Carry - Purchase Loan Funding
$17,141
Interest Carry - Rehab Loan Funding
$4,463
Net Exit Price
$646,520
Cash Investment
$101,498
Loan payoff
$428,496
Estimated Profit
$116,526
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.