248284

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
%
%
%
%

$101,811

Cash Investment

$118,313

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$415,580
Buyer's Premium
Purchase Closing Costs
$4,325
Loan Points
$8,727
Loan Closing Costs
$5,644
Total Acquisition Cost
$434,275
Initial Loan Funding
$332,464
Cash Required to Close
$101,811
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$101,811

Loan Terms
Initial Loan Funding
$332,464
Rehab Loan Funding
$103,900
Total Loan Commitment
$436,364
Points
$8,727
Loan Closing Costs
$5,644
Interest Carry
$22,000
Total Financing Cost
$36,371

Closing Costs
Deed/Transfer Tax - County
%
$416
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,909
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,325
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)
$1,829
Misc.
Total Loan Closing
$5,644

Residual
As Repaired Value (ARV)
$727,300
Sale Costs
%
$43,638
Property Taxes
%
$4,260
Property Insurance
%
$914
Interest Carry - Purchase Loan Funding
$17,454
Interest Carry - Rehab Loan Funding
$4,546
Net Exit Price
$656,488
Cash Investment
$101,811
Loan payoff
$436,364
Estimated Profit
$118,313
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.