247727

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
%
%
%
%

$110,200

Cash Investment

$127,447

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$444,850
Buyer's Premium
Purchase Closing Costs
$6,116
Loan Points
$9,342
Loan Closing Costs
$5,772
Total Acquisition Cost
$466,080
Initial Loan Funding
$355,880
Cash Required to Close
$110,200
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$110,200

Loan Terms
Initial Loan Funding
$355,880
Rehab Loan Funding
$111,200
Total Loan Commitment
$467,080
Points
$9,342
Loan Closing Costs
$5,772
Interest Carry
$23,549
Total Financing Cost
$38,663

Closing Costs
Deed/Transfer Tax - County
%
$2,002
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,114
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,116
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)
$1,957
Misc.
Total Loan Closing
$5,772

Residual
As Repaired Value (ARV)
$778,500
Sale Costs
%
$46,710
Property Taxes
%
$2,536
Property Insurance
%
$979
Interest Carry - Purchase Loan Funding
$18,684
Interest Carry - Rehab Loan Funding
$4,865
Net Exit Price
$704,727
Cash Investment
$110,200
Loan payoff
$467,080
Estimated Profit
$127,447
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.