249939

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
%
%
%
%

$98,725

Cash Investment

$114,966

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$404,090
Buyer's Premium
Purchase Closing Costs
$3,829
Loan Points
$8,485
Loan Closing Costs
$5,593
Total Acquisition Cost
$421,997
Initial Loan Funding
$323,272
Cash Required to Close
$98,725
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$98,725

Loan Terms
Initial Loan Funding
$323,272
Rehab Loan Funding
$101,000
Total Loan Commitment
$424,272
Points
$8,485
Loan Closing Costs
$5,593
Interest Carry
$21,391
Total Financing Cost
$35,469

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,829
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,829
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)
$1,778
Misc.
Total Loan Closing
$5,593

Residual
As Repaired Value (ARV)
$707,200
Sale Costs
%
$42,432
Property Taxes
%
$4,526
Property Insurance
%
$889
Interest Carry - Purchase Loan Funding
$16,972
Interest Carry - Rehab Loan Funding
$4,419
Net Exit Price
$637,963
Cash Investment
$98,725
Loan payoff
$424,272
Estimated Profit
$114,966
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.