247964

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
%
%
%
%

$101,618

Cash Investment

$116,619

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$408,620
Buyer's Premium
Purchase Closing Costs
$5,699
Loan Points
$8,582
Loan Closing Costs
$5,613
Total Acquisition Cost
$428,514
Initial Loan Funding
$326,896
Cash Required to Close
$101,618
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$101,618

Loan Terms
Initial Loan Funding
$326,896
Rehab Loan Funding
$102,200
Total Loan Commitment
$429,096
Points
$8,582
Loan Closing Costs
$5,613
Interest Carry
$21,633
Total Financing Cost
$35,828

Closing Costs
Deed/Transfer Tax - County
%
$1,839
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,860
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,699
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)
$1,798
Misc.
Total Loan Closing
$5,613

Residual
As Repaired Value (ARV)
$715,100
Sale Costs
%
$42,906
Property Taxes
%
$2,329
Property Insurance
%
$899
Interest Carry - Purchase Loan Funding
$17,162
Interest Carry - Rehab Loan Funding
$4,471
Net Exit Price
$647,333
Cash Investment
$101,618
Loan payoff
$429,096
Estimated Profit
$116,619
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.