250063

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
%
%
%
%

$100,924

Cash Investment

$117,193

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$411,780
Buyer's Premium
Purchase Closing Costs
$4,294
Loan Points
$8,646
Loan Closing Costs
$5,627
Total Acquisition Cost
$430,348
Initial Loan Funding
$329,424
Cash Required to Close
$100,924
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,924

Loan Terms
Initial Loan Funding
$329,424
Rehab Loan Funding
$102,900
Total Loan Commitment
$432,324
Points
$8,646
Loan Closing Costs
$5,627
Interest Carry
$21,797
Total Financing Cost
$36,070

Closing Costs
Deed/Transfer Tax - County
%
$412
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,882
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,294
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)
$1,812
Misc.
Total Loan Closing
$5,627

Residual
As Repaired Value (ARV)
$720,600
Sale Costs
%
$43,236
Property Taxes
%
$4,221
Property Insurance
%
$906
Interest Carry - Purchase Loan Funding
$17,295
Interest Carry - Rehab Loan Funding
$4,502
Net Exit Price
$650,441
Cash Investment
$100,924
Loan payoff
$432,324
Estimated Profit
$117,193
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.