246360

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
%
%
%
%

$108,147

Cash Investment

$124,868

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$436,190
Buyer's Premium
Purchase Closing Costs
$6,016
Loan Points
$9,159
Loan Closing Costs
$5,734
Total Acquisition Cost
$457,099
Initial Loan Funding
$348,952
Cash Required to Close
$108,147
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,147

Loan Terms
Initial Loan Funding
$348,952
Rehab Loan Funding
$109,000
Total Loan Commitment
$457,952
Points
$9,159
Loan Closing Costs
$5,734
Interest Carry
$23,089
Total Financing Cost
$37,982

Closing Costs
Deed/Transfer Tax - County
%
$1,963
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,053
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,016
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)
$1,919
Misc.
Total Loan Closing
$5,734

Residual
As Repaired Value (ARV)
$763,300
Sale Costs
%
$45,798
Property Taxes
%
$2,486
Property Insurance
%
$960
Interest Carry - Purchase Loan Funding
$18,320
Interest Carry - Rehab Loan Funding
$4,769
Net Exit Price
$690,967
Cash Investment
$108,147
Loan payoff
$457,952
Estimated Profit
$124,868
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.