249497

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
%
%
%
%

$104,733

Cash Investment

$122,549

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$429,940
Buyer's Premium
Purchase Closing Costs
$4,010
Loan Points
$9,029
Loan Closing Costs
$5,707
Total Acquisition Cost
$448,685
Initial Loan Funding
$343,952
Cash Required to Close
$104,733
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,733

Loan Terms
Initial Loan Funding
$343,952
Rehab Loan Funding
$107,500
Total Loan Commitment
$451,452
Points
$9,029
Loan Closing Costs
$5,707
Interest Carry
$22,761
Total Financing Cost
$37,496

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,010
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,010
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)
$1,892
Misc.
Total Loan Closing
$5,707

Residual
As Repaired Value (ARV)
$752,400
Sale Costs
%
$45,144
Property Taxes
%
$4,815
Property Insurance
%
$946
Interest Carry - Purchase Loan Funding
$18,057
Interest Carry - Rehab Loan Funding
$4,703
Net Exit Price
$678,734
Cash Investment
$104,733
Loan payoff
$451,452
Estimated Profit
$122,549
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.