248316

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
%
%
%
%

$106,375

Cash Investment

$124,646

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$437,000
Buyer's Premium
Purchase Closing Costs
$4,059
Loan Points
$9,178
Loan Closing Costs
$5,738
Total Acquisition Cost
$455,975
Initial Loan Funding
$349,600
Cash Required to Close
$106,375
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$106,375

Loan Terms
Initial Loan Funding
$349,600
Rehab Loan Funding
$109,300
Total Loan Commitment
$458,900
Points
$9,178
Loan Closing Costs
$5,738
Interest Carry
$23,136
Total Financing Cost
$38,052

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,059
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,059
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)
$1,923
Misc.
Total Loan Closing
$5,738

Residual
As Repaired Value (ARV)
$764,800
Sale Costs
%
$45,888
Property Taxes
%
$4,894
Property Insurance
%
$961
Interest Carry - Purchase Loan Funding
$18,354
Interest Carry - Rehab Loan Funding
$4,782
Net Exit Price
$689,920
Cash Investment
$106,375
Loan payoff
$458,900
Estimated Profit
$124,646
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.