248885

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
%
%
%
%

$110,919

Cash Investment

$130,508

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$456,560
Buyer's Premium
Purchase Closing Costs
$4,196
Loan Points
$9,587
Loan Closing Costs
$5,824
Total Acquisition Cost
$476,167
Initial Loan Funding
$365,248
Cash Required to Close
$110,919
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$110,919

Loan Terms
Initial Loan Funding
$365,248
Rehab Loan Funding
$114,100
Total Loan Commitment
$479,348
Points
$9,587
Loan Closing Costs
$5,824
Interest Carry
$24,167
Total Financing Cost
$39,578

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,196
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,196
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)
$2,009
Misc.
Total Loan Closing
$5,824

Residual
As Repaired Value (ARV)
$799,000
Sale Costs
%
$47,940
Property Taxes
%
$5,113
Property Insurance
%
$1,004
Interest Carry - Purchase Loan Funding
$19,176
Interest Carry - Rehab Loan Funding
$4,992
Net Exit Price
$720,775
Cash Investment
$110,919
Loan payoff
$479,348
Estimated Profit
$130,508
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.