248008

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
%
%
%
%

$100,181

Cash Investment

$114,912

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$402,560
Buyer's Premium
Purchase Closing Costs
$5,629
Loan Points
$8,453
Loan Closing Costs
$5,586
Total Acquisition Cost
$422,229
Initial Loan Funding
$322,048
Cash Required to Close
$100,181
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,181

Loan Terms
Initial Loan Funding
$322,048
Rehab Loan Funding
$100,600
Total Loan Commitment
$422,648
Points
$8,453
Loan Closing Costs
$5,586
Interest Carry
$21,309
Total Financing Cost
$35,348

Closing Costs
Deed/Transfer Tax - County
%
$1,812
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,818
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,629
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)
$1,771
Misc.
Total Loan Closing
$5,586

Residual
As Repaired Value (ARV)
$704,500
Sale Costs
%
$42,270
Property Taxes
%
$2,295
Property Insurance
%
$886
Interest Carry - Purchase Loan Funding
$16,908
Interest Carry - Rehab Loan Funding
$4,401
Net Exit Price
$637,741
Cash Investment
$100,181
Loan payoff
$422,648
Estimated Profit
$114,912
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.