247822

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
%
%
%
%

$101,523

Cash Investment

$116,500

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$408,220
Buyer's Premium
Purchase Closing Costs
$5,695
Loan Points
$8,574
Loan Closing Costs
$5,611
Total Acquisition Cost
$428,099
Initial Loan Funding
$326,576
Cash Required to Close
$101,523
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$101,523

Loan Terms
Initial Loan Funding
$326,576
Rehab Loan Funding
$102,100
Total Loan Commitment
$428,676
Points
$8,574
Loan Closing Costs
$5,611
Interest Carry
$21,612
Total Financing Cost
$35,797

Closing Costs
Deed/Transfer Tax - County
%
$1,837
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,858
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,695
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)
$1,796
Misc.
Total Loan Closing
$5,611

Residual
As Repaired Value (ARV)
$714,400
Sale Costs
%
$42,864
Property Taxes
%
$2,327
Property Insurance
%
$898
Interest Carry - Purchase Loan Funding
$17,145
Interest Carry - Rehab Loan Funding
$4,467
Net Exit Price
$646,699
Cash Investment
$101,523
Loan payoff
$428,676
Estimated Profit
$116,500
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.