247415

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
%
%
%
%

$101,036

Cash Investment

$115,972

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$406,170
Buyer's Premium
Purchase Closing Costs
$5,671
Loan Points
$8,529
Loan Closing Costs
$5,602
Total Acquisition Cost
$425,972
Initial Loan Funding
$324,936
Cash Required to Close
$101,036
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$101,036

Loan Terms
Initial Loan Funding
$324,936
Rehab Loan Funding
$101,500
Total Loan Commitment
$426,436
Points
$8,529
Loan Closing Costs
$5,602
Interest Carry
$21,500
Total Financing Cost
$35,631

Closing Costs
Deed/Transfer Tax - County
%
$1,828
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,843
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,671
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)
$1,787
Misc.
Total Loan Closing
$5,602

Residual
As Repaired Value (ARV)
$710,800
Sale Costs
%
$42,648
Property Taxes
%
$2,315
Property Insurance
%
$894
Interest Carry - Purchase Loan Funding
$17,059
Interest Carry - Rehab Loan Funding
$4,441
Net Exit Price
$643,443
Cash Investment
$101,036
Loan payoff
$426,436
Estimated Profit
$115,972
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.