247335

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
%
%
%
%

$109,779

Cash Investment

$126,884

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$443,070
Buyer's Premium
Purchase Closing Costs
$6,095
Loan Points
$9,305
Loan Closing Costs
$5,765
Total Acquisition Cost
$464,235
Initial Loan Funding
$354,456
Cash Required to Close
$109,779
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$109,779

Loan Terms
Initial Loan Funding
$354,456
Rehab Loan Funding
$110,800
Total Loan Commitment
$465,256
Points
$9,305
Loan Closing Costs
$5,765
Interest Carry
$23,456
Total Financing Cost
$38,526

Closing Costs
Deed/Transfer Tax - County
%
$1,994
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,101
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,095
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)
$1,950
Misc.
Total Loan Closing
$5,765

Residual
As Repaired Value (ARV)
$775,400
Sale Costs
%
$46,524
Property Taxes
%
$2,525
Property Insurance
%
$975
Interest Carry - Purchase Loan Funding
$18,609
Interest Carry - Rehab Loan Funding
$4,848
Net Exit Price
$701,919
Cash Investment
$109,779
Loan payoff
$465,256
Estimated Profit
$126,884
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.