246540

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
%
%
%
%

$108,459

Cash Investment

$125,187

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$437,500
Buyer's Premium
Purchase Closing Costs
$6,031
Loan Points
$9,188
Loan Closing Costs
$5,740
Total Acquisition Cost
$458,459
Initial Loan Funding
$350,000
Cash Required to Close
$108,459
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,459

Loan Terms
Initial Loan Funding
$350,000
Rehab Loan Funding
$109,400
Total Loan Commitment
$459,400
Points
$9,188
Loan Closing Costs
$5,740
Interest Carry
$23,161
Total Financing Cost
$38,089

Closing Costs
Deed/Transfer Tax - County
%
$1,969
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,063
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,031
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)
$1,925
Misc.
Total Loan Closing
$5,740

Residual
As Repaired Value (ARV)
$765,600
Sale Costs
%
$45,936
Property Taxes
%
$2,494
Property Insurance
%
$963
Interest Carry - Purchase Loan Funding
$18,375
Interest Carry - Rehab Loan Funding
$4,786
Net Exit Price
$693,047
Cash Investment
$108,459
Loan payoff
$459,400
Estimated Profit
$125,187
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.