248827

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
%
%
%
%

$107,345

Cash Investment

$125,918

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$441,180
Buyer's Premium
Purchase Closing Costs
$4,088
Loan Points
$9,265
Loan Closing Costs
$5,756
Total Acquisition Cost
$460,289
Initial Loan Funding
$352,944
Cash Required to Close
$107,345
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$107,345

Loan Terms
Initial Loan Funding
$352,944
Rehab Loan Funding
$110,300
Total Loan Commitment
$463,244
Points
$9,265
Loan Closing Costs
$5,756
Interest Carry
$23,355
Total Financing Cost
$38,376

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,088
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,088
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)
$1,941
Misc.
Total Loan Closing
$5,756

Residual
As Repaired Value (ARV)
$772,100
Sale Costs
%
$46,326
Property Taxes
%
$4,941
Property Insurance
%
$971
Interest Carry - Purchase Loan Funding
$18,530
Interest Carry - Rehab Loan Funding
$4,826
Net Exit Price
$696,507
Cash Investment
$107,345
Loan payoff
$463,244
Estimated Profit
$125,918
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.