246936

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
%
%
%
%

$102,744

Cash Investment

$118,101

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$413,380
Buyer's Premium
Purchase Closing Costs
$5,754
Loan Points
$8,680
Loan Closing Costs
$5,634
Total Acquisition Cost
$433,448
Initial Loan Funding
$330,704
Cash Required to Close
$102,744
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,744

Loan Terms
Initial Loan Funding
$330,704
Rehab Loan Funding
$103,300
Total Loan Commitment
$434,004
Points
$8,680
Loan Closing Costs
$5,634
Interest Carry
$21,881
Total Financing Cost
$36,195

Closing Costs
Deed/Transfer Tax - County
%
$1,860
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,894
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,754
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)
$1,819
Misc.
Total Loan Closing
$5,634

Residual
As Repaired Value (ARV)
$723,400
Sale Costs
%
$43,404
Property Taxes
%
$2,356
Property Insurance
%
$909
Interest Carry - Purchase Loan Funding
$17,362
Interest Carry - Rehab Loan Funding
$4,519
Net Exit Price
$654,849
Cash Investment
$102,744
Loan payoff
$434,004
Estimated Profit
$118,101
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.