247683

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
%
%
%
%

$107,031

Cash Investment

$123,436

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$431,470
Buyer's Premium
Purchase Closing Costs
$5,962
Loan Points
$9,062
Loan Closing Costs
$5,713
Total Acquisition Cost
$452,207
Initial Loan Funding
$345,176
Cash Required to Close
$107,031
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$107,031

Loan Terms
Initial Loan Funding
$345,176
Rehab Loan Funding
$107,900
Total Loan Commitment
$453,076
Points
$9,062
Loan Closing Costs
$5,713
Interest Carry
$22,842
Total Financing Cost
$37,617

Closing Costs
Deed/Transfer Tax - County
%
$1,942
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,020
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,962
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)
$1,898
Misc.
Total Loan Closing
$5,713

Residual
As Repaired Value (ARV)
$755,100
Sale Costs
%
$45,306
Property Taxes
%
$2,459
Property Insurance
%
$949
Interest Carry - Purchase Loan Funding
$18,122
Interest Carry - Rehab Loan Funding
$4,721
Net Exit Price
$683,543
Cash Investment
$107,031
Loan payoff
$453,076
Estimated Profit
$123,436
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.