248904

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
%
%
%
%

$104,241

Cash Investment

$121,898

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$427,820
Buyer's Premium
Purchase Closing Costs
$3,995
Loan Points
$8,985
Loan Closing Costs
$5,697
Total Acquisition Cost
$446,497
Initial Loan Funding
$342,256
Cash Required to Close
$104,241
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,241

Loan Terms
Initial Loan Funding
$342,256
Rehab Loan Funding
$107,000
Total Loan Commitment
$449,256
Points
$8,985
Loan Closing Costs
$5,697
Interest Carry
$22,650
Total Financing Cost
$37,332

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,995
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,995
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)
$1,882
Misc.
Total Loan Closing
$5,697

Residual
As Repaired Value (ARV)
$748,700
Sale Costs
%
$44,922
Property Taxes
%
$4,792
Property Insurance
%
$941
Interest Carry - Purchase Loan Funding
$17,968
Interest Carry - Rehab Loan Funding
$4,681
Net Exit Price
$675,396
Cash Investment
$104,241
Loan payoff
$449,256
Estimated Profit
$121,898
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.