249822

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
%
%
%
%

$102,491

Cash Investment

$119,665

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$420,290
Buyer's Premium
Purchase Closing Costs
$3,942
Loan Points
$8,827
Loan Closing Costs
$5,664
Total Acquisition Cost
$438,723
Initial Loan Funding
$336,232
Cash Required to Close
$102,491
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,491

Loan Terms
Initial Loan Funding
$336,232
Rehab Loan Funding
$105,100
Total Loan Commitment
$441,332
Points
$8,827
Loan Closing Costs
$5,664
Interest Carry
$22,250
Total Financing Cost
$36,741

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,942
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,942
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)
$1,849
Misc.
Total Loan Closing
$5,664

Residual
As Repaired Value (ARV)
$735,500
Sale Costs
%
$44,130
Property Taxes
%
$4,707
Property Insurance
%
$925
Interest Carry - Purchase Loan Funding
$17,652
Interest Carry - Rehab Loan Funding
$4,598
Net Exit Price
$663,488
Cash Investment
$102,491
Loan payoff
$441,332
Estimated Profit
$119,665
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.