246993

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
%
%
%
%

$107,186

Cash Investment

$123,650

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$432,130
Buyer's Premium
Purchase Closing Costs
$5,969
Loan Points
$9,074
Loan Closing Costs
$5,716
Total Acquisition Cost
$452,890
Initial Loan Funding
$345,704
Cash Required to Close
$107,186
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$107,186

Loan Terms
Initial Loan Funding
$345,704
Rehab Loan Funding
$108,000
Total Loan Commitment
$453,704
Points
$9,074
Loan Closing Costs
$5,716
Interest Carry
$22,874
Total Financing Cost
$37,665

Closing Costs
Deed/Transfer Tax - County
%
$1,945
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,025
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,969
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)
$1,901
Misc.
Total Loan Closing
$5,716

Residual
As Repaired Value (ARV)
$756,200
Sale Costs
%
$45,372
Property Taxes
%
$2,463
Property Insurance
%
$951
Interest Carry - Purchase Loan Funding
$18,149
Interest Carry - Rehab Loan Funding
$4,725
Net Exit Price
$684,540
Cash Investment
$107,186
Loan payoff
$453,704
Estimated Profit
$123,650
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.