249026

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
%
%
%
%

$109,014

Cash Investment

$127,978

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$448,360
Buyer's Premium
Purchase Closing Costs
$4,139
Loan Points
$9,416
Loan Closing Costs
$5,788
Total Acquisition Cost
$467,702
Initial Loan Funding
$358,688
Cash Required to Close
$109,014
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$109,014

Loan Terms
Initial Loan Funding
$358,688
Rehab Loan Funding
$112,100
Total Loan Commitment
$470,788
Points
$9,416
Loan Closing Costs
$5,788
Interest Carry
$23,735
Total Financing Cost
$38,939

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,139
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,139
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)
$1,973
Misc.
Total Loan Closing
$5,788

Residual
As Repaired Value (ARV)
$784,600
Sale Costs
%
$47,076
Property Taxes
%
$5,022
Property Insurance
%
$986
Interest Carry - Purchase Loan Funding
$18,831
Interest Carry - Rehab Loan Funding
$4,904
Net Exit Price
$707,780
Cash Investment
$109,014
Loan payoff
$470,788
Estimated Profit
$127,978
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.