248288

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
%
%
%
%

$103,328

Cash Investment

$120,731

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$423,890
Buyer's Premium
Purchase Closing Costs
$3,967
Loan Points
$8,902
Loan Closing Costs
$5,680
Total Acquisition Cost
$442,440
Initial Loan Funding
$339,112
Cash Required to Close
$103,328
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$103,328

Loan Terms
Initial Loan Funding
$339,112
Rehab Loan Funding
$106,000
Total Loan Commitment
$445,112
Points
$8,902
Loan Closing Costs
$5,680
Interest Carry
$22,441
Total Financing Cost
$37,023

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,967
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,967
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)
$1,865
Misc.
Total Loan Closing
$5,680

Residual
As Repaired Value (ARV)
$741,800
Sale Costs
%
$44,508
Property Taxes
%
$4,748
Property Insurance
%
$933
Interest Carry - Purchase Loan Funding
$17,803
Interest Carry - Rehab Loan Funding
$4,638
Net Exit Price
$669,171
Cash Investment
$103,328
Loan payoff
$445,112
Estimated Profit
$120,731
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.