247444

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
%
%
%
%

$110,796

Cash Investment

$128,219

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$447,370
Buyer's Premium
Purchase Closing Costs
$6,145
Loan Points
$9,394
Loan Closing Costs
$5,783
Total Acquisition Cost
$468,692
Initial Loan Funding
$357,896
Cash Required to Close
$110,796
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$110,796

Loan Terms
Initial Loan Funding
$357,896
Rehab Loan Funding
$111,800
Total Loan Commitment
$469,696
Points
$9,394
Loan Closing Costs
$5,783
Interest Carry
$23,681
Total Financing Cost
$38,858

Closing Costs
Deed/Transfer Tax - County
%
$2,013
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,132
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,145
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)
$1,968
Misc.
Total Loan Closing
$5,783

Residual
As Repaired Value (ARV)
$782,900
Sale Costs
%
$46,974
Property Taxes
%
$2,550
Property Insurance
%
$984
Interest Carry - Purchase Loan Funding
$18,790
Interest Carry - Rehab Loan Funding
$4,891
Net Exit Price
$708,711
Cash Investment
$110,796
Loan payoff
$469,696
Estimated Profit
$128,219
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.