249770

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
%
%
%
%

$108,735

Cash Investment

$127,623

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$447,160
Buyer's Premium
Purchase Closing Costs
$4,130
Loan Points
$9,391
Loan Closing Costs
$5,783
Total Acquisition Cost
$466,463
Initial Loan Funding
$357,728
Cash Required to Close
$108,735
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,735

Loan Terms
Initial Loan Funding
$357,728
Rehab Loan Funding
$111,800
Total Loan Commitment
$469,528
Points
$9,391
Loan Closing Costs
$5,783
Interest Carry
$23,672
Total Financing Cost
$38,845

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,130
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,130
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)
$1,968
Misc.
Total Loan Closing
$5,783

Residual
As Repaired Value (ARV)
$782,500
Sale Costs
%
$46,950
Property Taxes
%
$5,008
Property Insurance
%
$984
Interest Carry - Purchase Loan Funding
$18,781
Interest Carry - Rehab Loan Funding
$4,891
Net Exit Price
$705,886
Cash Investment
$108,735
Loan payoff
$469,528
Estimated Profit
$127,623
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.