247259

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
%
%
%
%

$102,272

Cash Investment

$117,496

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$411,390
Buyer's Premium
Purchase Closing Costs
$5,731
Loan Points
$8,638
Loan Closing Costs
$5,625
Total Acquisition Cost
$431,384
Initial Loan Funding
$329,112
Cash Required to Close
$102,272
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,272

Loan Terms
Initial Loan Funding
$329,112
Rehab Loan Funding
$102,800
Total Loan Commitment
$431,912
Points
$8,638
Loan Closing Costs
$5,625
Interest Carry
$21,776
Total Financing Cost
$36,039

Closing Costs
Deed/Transfer Tax - County
%
$1,851
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,880
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,731
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)
$1,810
Misc.
Total Loan Closing
$5,625

Residual
As Repaired Value (ARV)
$719,900
Sale Costs
%
$43,194
Property Taxes
%
$2,345
Property Insurance
%
$905
Interest Carry - Purchase Loan Funding
$17,278
Interest Carry - Rehab Loan Funding
$4,498
Net Exit Price
$651,680
Cash Investment
$102,272
Loan payoff
$431,912
Estimated Profit
$117,496
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.