248791

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
%
%
%
%

$104,747

Cash Investment

$122,578

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$430,000
Buyer's Premium
Purchase Closing Costs
$4,010
Loan Points
$9,030
Loan Closing Costs
$5,707
Total Acquisition Cost
$448,747
Initial Loan Funding
$344,000
Cash Required to Close
$104,747
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,747

Loan Terms
Initial Loan Funding
$344,000
Rehab Loan Funding
$107,500
Total Loan Commitment
$451,500
Points
$9,030
Loan Closing Costs
$5,707
Interest Carry
$22,763
Total Financing Cost
$37,500

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,010
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,010
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)
$1,892
Misc.
Total Loan Closing
$5,707

Residual
As Repaired Value (ARV)
$752,500
Sale Costs
%
$45,150
Property Taxes
%
$4,816
Property Insurance
%
$946
Interest Carry - Purchase Loan Funding
$18,060
Interest Carry - Rehab Loan Funding
$4,703
Net Exit Price
$678,825
Cash Investment
$104,747
Loan payoff
$451,500
Estimated Profit
$122,578
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.