247042

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
%
%
%
%

$98,812

Cash Investment

$113,160

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$396,780
Buyer's Premium
Purchase Closing Costs
$5,563
Loan Points
$8,332
Loan Closing Costs
$5,561
Total Acquisition Cost
$416,236
Initial Loan Funding
$317,424
Cash Required to Close
$98,812
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$98,812

Loan Terms
Initial Loan Funding
$317,424
Rehab Loan Funding
$99,200
Total Loan Commitment
$416,624
Points
$8,332
Loan Closing Costs
$5,561
Interest Carry
$21,005
Total Financing Cost
$34,898

Closing Costs
Deed/Transfer Tax - County
%
$1,786
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,777
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,563
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)
$1,746
Misc.
Total Loan Closing
$5,561

Residual
As Repaired Value (ARV)
$694,400
Sale Costs
%
$41,664
Property Taxes
%
$2,262
Property Insurance
%
$873
Interest Carry - Purchase Loan Funding
$16,665
Interest Carry - Rehab Loan Funding
$4,340
Net Exit Price
$628,597
Cash Investment
$98,812
Loan payoff
$416,624
Estimated Profit
$113,160
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.