248905

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
%
%
%
%

$106,709

Cash Investment

$124,112

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$431,570
Buyer's Premium
Purchase Closing Costs
$5,618
Loan Points
$9,063
Loan Closing Costs
$5,714
Total Acquisition Cost
$451,965
Initial Loan Funding
$345,256
Cash Required to Close
$106,709
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$106,709

Loan Terms
Initial Loan Funding
$345,256
Rehab Loan Funding
$107,900
Total Loan Commitment
$453,156
Points
$9,063
Loan Closing Costs
$5,714
Interest Carry
$22,847
Total Financing Cost
$37,624

Closing Costs
Deed/Transfer Tax - County
%
$1,597
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,021
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,618
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)
$1,899
Misc.
Total Loan Closing
$5,714

Residual
As Repaired Value (ARV)
$755,200
Sale Costs
%
$45,312
Property Taxes
%
$2,115
Property Insurance
%
$949
Interest Carry - Purchase Loan Funding
$18,126
Interest Carry - Rehab Loan Funding
$4,721
Net Exit Price
$683,977
Cash Investment
$106,709
Loan payoff
$453,156
Estimated Profit
$124,112
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.