250243

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
%
%
%
%

$102,410

Cash Investment

$119,121

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$418,150
Buyer's Premium
Purchase Closing Costs
$4,345
Loan Points
$8,780
Loan Closing Costs
$5,655
Total Acquisition Cost
$436,930
Initial Loan Funding
$334,520
Cash Required to Close
$102,410
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,410

Loan Terms
Initial Loan Funding
$334,520
Rehab Loan Funding
$104,500
Total Loan Commitment
$439,020
Points
$8,780
Loan Closing Costs
$5,655
Interest Carry
$22,134
Total Financing Cost
$36,569

Closing Costs
Deed/Transfer Tax - County
%
$418
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,927
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,345
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)
$1,840
Misc.
Total Loan Closing
$5,655

Residual
As Repaired Value (ARV)
$731,800
Sale Costs
%
$43,908
Property Taxes
%
$4,286
Property Insurance
%
$920
Interest Carry - Purchase Loan Funding
$17,562
Interest Carry - Rehab Loan Funding
$4,572
Net Exit Price
$660,552
Cash Investment
$102,410
Loan payoff
$439,020
Estimated Profit
$119,121
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.