246503

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
%
%
%
%

$100,567

Cash Investment

$115,356

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$404,190
Buyer's Premium
Purchase Closing Costs
$5,648
Loan Points
$8,487
Loan Closing Costs
$5,593
Total Acquisition Cost
$423,919
Initial Loan Funding
$323,352
Cash Required to Close
$100,567
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,567

Loan Terms
Initial Loan Funding
$323,352
Rehab Loan Funding
$101,000
Total Loan Commitment
$424,352
Points
$8,487
Loan Closing Costs
$5,593
Interest Carry
$21,395
Total Financing Cost
$35,475

Closing Costs
Deed/Transfer Tax - County
%
$1,819
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,829
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,648
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)
$1,778
Misc.
Total Loan Closing
$5,593

Residual
As Repaired Value (ARV)
$707,300
Sale Costs
%
$42,438
Property Taxes
%
$2,304
Property Insurance
%
$889
Interest Carry - Purchase Loan Funding
$16,976
Interest Carry - Rehab Loan Funding
$4,419
Net Exit Price
$640,274
Cash Investment
$100,567
Loan payoff
$424,352
Estimated Profit
$115,356
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.