248206

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
%
%
%
%

$99,194

Cash Investment

$115,536

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$406,110
Buyer's Premium
Purchase Closing Costs
$3,843
Loan Points
$8,528
Loan Closing Costs
$5,602
Total Acquisition Cost
$424,082
Initial Loan Funding
$324,888
Cash Required to Close
$99,194
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$99,194

Loan Terms
Initial Loan Funding
$324,888
Rehab Loan Funding
$101,500
Total Loan Commitment
$426,388
Points
$8,528
Loan Closing Costs
$5,602
Interest Carry
$21,497
Total Financing Cost
$35,627

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,843
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,843
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)
$1,787
Misc.
Total Loan Closing
$5,602

Residual
As Repaired Value (ARV)
$710,700
Sale Costs
%
$42,642
Property Taxes
%
$4,548
Property Insurance
%
$893
Interest Carry - Purchase Loan Funding
$17,057
Interest Carry - Rehab Loan Funding
$4,441
Net Exit Price
$641,119
Cash Investment
$99,194
Loan payoff
$426,388
Estimated Profit
$115,536
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.