246893

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
%
%
%
%

$112,104

Cash Investment

$129,876

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$452,890
Buyer's Premium
Purchase Closing Costs
$6,208
Loan Points
$9,510
Loan Closing Costs
$5,808
Total Acquisition Cost
$474,416
Initial Loan Funding
$362,312
Cash Required to Close
$112,104
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$112,104

Loan Terms
Initial Loan Funding
$362,312
Rehab Loan Funding
$113,200
Total Loan Commitment
$475,512
Points
$9,510
Loan Closing Costs
$5,808
Interest Carry
$23,974
Total Financing Cost
$39,292

Closing Costs
Deed/Transfer Tax - County
%
$2,038
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,170
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,208
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)
$1,993
Misc.
Total Loan Closing
$5,808

Residual
As Repaired Value (ARV)
$792,600
Sale Costs
%
$47,556
Property Taxes
%
$2,581
Property Insurance
%
$996
Interest Carry - Purchase Loan Funding
$19,021
Interest Carry - Rehab Loan Funding
$4,953
Net Exit Price
$717,492
Cash Investment
$112,104
Loan payoff
$475,512
Estimated Profit
$129,876
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.