246650

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
%
%
%
%

$105,697

Cash Investment

$121,710

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$425,840
Buyer's Premium
Purchase Closing Costs
$5,897
Loan Points
$8,943
Loan Closing Costs
$5,689
Total Acquisition Cost
$446,369
Initial Loan Funding
$340,672
Cash Required to Close
$105,697
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$105,697

Loan Terms
Initial Loan Funding
$340,672
Rehab Loan Funding
$106,500
Total Loan Commitment
$447,172
Points
$8,943
Loan Closing Costs
$5,689
Interest Carry
$22,545
Total Financing Cost
$37,177

Closing Costs
Deed/Transfer Tax - County
%
$1,916
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,981
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,897
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)
$1,874
Misc.
Total Loan Closing
$5,689

Residual
As Repaired Value (ARV)
$745,200
Sale Costs
%
$44,712
Property Taxes
%
$2,427
Property Insurance
%
$937
Interest Carry - Purchase Loan Funding
$17,885
Interest Carry - Rehab Loan Funding
$4,659
Net Exit Price
$674,579
Cash Investment
$105,697
Loan payoff
$447,172
Estimated Profit
$121,710
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.