247600

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
%
%
%
%

$113,338

Cash Investment

$131,411

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$458,100
Buyer's Premium
Purchase Closing Costs
$6,268
Loan Points
$9,620
Loan Closing Costs
$5,831
Total Acquisition Cost
$479,818
Initial Loan Funding
$366,480
Cash Required to Close
$113,338
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$113,338

Loan Terms
Initial Loan Funding
$366,480
Rehab Loan Funding
$114,500
Total Loan Commitment
$480,980
Points
$9,620
Loan Closing Costs
$5,831
Interest Carry
$24,250
Total Financing Cost
$39,700

Closing Costs
Deed/Transfer Tax - County
%
$2,061
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,207
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,268
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)
$2,016
Misc.
Total Loan Closing
$5,831

Residual
As Repaired Value (ARV)
$801,700
Sale Costs
%
$48,102
Property Taxes
%
$2,611
Property Insurance
%
$1,008
Interest Carry - Purchase Loan Funding
$19,240
Interest Carry - Rehab Loan Funding
$5,009
Net Exit Price
$725,729
Cash Investment
$113,338
Loan payoff
$480,980
Estimated Profit
$131,411
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.