246325

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
%
%
%
%

$108,667

Cash Investment

$125,527

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$438,380
Buyer's Premium
Purchase Closing Costs
$6,041
Loan Points
$9,206
Loan Closing Costs
$5,744
Total Acquisition Cost
$459,371
Initial Loan Funding
$350,704
Cash Required to Close
$108,667
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,667

Loan Terms
Initial Loan Funding
$350,704
Rehab Loan Funding
$109,600
Total Loan Commitment
$460,304
Points
$9,206
Loan Closing Costs
$5,744
Interest Carry
$23,207
Total Financing Cost
$38,157

Closing Costs
Deed/Transfer Tax - County
%
$1,973
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,069
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,041
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)
$1,929
Misc.
Total Loan Closing
$5,744

Residual
As Repaired Value (ARV)
$767,200
Sale Costs
%
$46,032
Property Taxes
%
$2,499
Property Insurance
%
$964
Interest Carry - Purchase Loan Funding
$18,412
Interest Carry - Rehab Loan Funding
$4,795
Net Exit Price
$694,498
Cash Investment
$108,667
Loan payoff
$460,304
Estimated Profit
$125,527
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.