246509

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
%
%
%
%

$104,135

Cash Investment

$119,837

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$419,250
Buyer's Premium
Purchase Closing Costs
$5,821
Loan Points
$8,804
Loan Closing Costs
$5,660
Total Acquisition Cost
$439,535
Initial Loan Funding
$335,400
Cash Required to Close
$104,135
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,135

Loan Terms
Initial Loan Funding
$335,400
Rehab Loan Funding
$104,800
Total Loan Commitment
$440,200
Points
$8,804
Loan Closing Costs
$5,660
Interest Carry
$22,194
Total Financing Cost
$36,657

Closing Costs
Deed/Transfer Tax - County
%
$1,887
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,935
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,821
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)
$1,845
Misc.
Total Loan Closing
$5,660

Residual
As Repaired Value (ARV)
$733,700
Sale Costs
%
$44,022
Property Taxes
%
$2,390
Property Insurance
%
$922
Interest Carry - Purchase Loan Funding
$17,609
Interest Carry - Rehab Loan Funding
$4,585
Net Exit Price
$664,172
Cash Investment
$104,135
Loan payoff
$440,200
Estimated Profit
$119,837
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.