249056

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
%
%
%
%

$108,487

Cash Investment

$126,365

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$439,100
Buyer's Premium
Purchase Closing Costs
$5,698
Loan Points
$9,222
Loan Closing Costs
$5,747
Total Acquisition Cost
$459,767
Initial Loan Funding
$351,280
Cash Required to Close
$108,487
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,487

Loan Terms
Initial Loan Funding
$351,280
Rehab Loan Funding
$109,800
Total Loan Commitment
$461,080
Points
$9,222
Loan Closing Costs
$5,747
Interest Carry
$23,246
Total Financing Cost
$38,215

Closing Costs
Deed/Transfer Tax - County
%
$1,625
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,074
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,698
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)
$1,932
Misc.
Total Loan Closing
$5,747

Residual
As Repaired Value (ARV)
$768,400
Sale Costs
%
$46,104
Property Taxes
%
$2,152
Property Insurance
%
$966
Interest Carry - Purchase Loan Funding
$18,442
Interest Carry - Rehab Loan Funding
$4,804
Net Exit Price
$695,932
Cash Investment
$108,487
Loan payoff
$461,080
Estimated Profit
$126,365
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.