248615

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
%
%
%
%

$104,801

Cash Investment

$122,598

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$430,230
Buyer's Premium
Purchase Closing Costs
$4,012
Loan Points
$9,036
Loan Closing Costs
$5,708
Total Acquisition Cost
$448,985
Initial Loan Funding
$344,184
Cash Required to Close
$104,801
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,801

Loan Terms
Initial Loan Funding
$344,184
Rehab Loan Funding
$107,600
Total Loan Commitment
$451,784
Points
$9,036
Loan Closing Costs
$5,708
Interest Carry
$22,777
Total Financing Cost
$37,521

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,012
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,012
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)
$1,893
Misc.
Total Loan Closing
$5,708

Residual
As Repaired Value (ARV)
$752,900
Sale Costs
%
$45,174
Property Taxes
%
$4,819
Property Insurance
%
$947
Interest Carry - Purchase Loan Funding
$18,070
Interest Carry - Rehab Loan Funding
$4,708
Net Exit Price
$679,184
Cash Investment
$104,801
Loan payoff
$451,784
Estimated Profit
$122,598
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.