249461

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
%
%
%
%

$101,967

Cash Investment

$119,073

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$418,040
Buyer's Premium
Purchase Closing Costs
$3,926
Loan Points
$8,779
Loan Closing Costs
$5,654
Total Acquisition Cost
$436,399
Initial Loan Funding
$334,432
Cash Required to Close
$101,967
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$101,967

Loan Terms
Initial Loan Funding
$334,432
Rehab Loan Funding
$104,500
Total Loan Commitment
$438,932
Points
$8,779
Loan Closing Costs
$5,654
Interest Carry
$22,130
Total Financing Cost
$36,563

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,926
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,926
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)
$1,839
Misc.
Total Loan Closing
$5,654

Residual
As Repaired Value (ARV)
$731,600
Sale Costs
%
$43,896
Property Taxes
%
$4,682
Property Insurance
%
$920
Interest Carry - Purchase Loan Funding
$17,558
Interest Carry - Rehab Loan Funding
$4,572
Net Exit Price
$659,973
Cash Investment
$101,967
Loan payoff
$438,932
Estimated Profit
$119,073
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.