246730

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
%
%
%
%

$112,009

Cash Investment

$129,757

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$452,490
Buyer's Premium
Purchase Closing Costs
$6,204
Loan Points
$9,502
Loan Closing Costs
$5,806
Total Acquisition Cost
$474,001
Initial Loan Funding
$361,992
Cash Required to Close
$112,009
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$112,009

Loan Terms
Initial Loan Funding
$361,992
Rehab Loan Funding
$113,100
Total Loan Commitment
$475,092
Points
$9,502
Loan Closing Costs
$5,806
Interest Carry
$23,953
Total Financing Cost
$39,261

Closing Costs
Deed/Transfer Tax - County
%
$2,036
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,167
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,204
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)
$1,991
Misc.
Total Loan Closing
$5,806

Residual
As Repaired Value (ARV)
$791,900
Sale Costs
%
$47,514
Property Taxes
%
$2,579
Property Insurance
%
$995
Interest Carry - Purchase Loan Funding
$19,005
Interest Carry - Rehab Loan Funding
$4,948
Net Exit Price
$716,859
Cash Investment
$112,009
Loan payoff
$475,092
Estimated Profit
$129,757
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.