250492

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
%
%
%
%

$100,669

Cash Investment

$116,534

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$405,990
Buyer's Premium
Purchase Closing Costs
$5,344
Loan Points
$8,526
Loan Closing Costs
$5,601
Total Acquisition Cost
$425,461
Initial Loan Funding
$324,792
Cash Required to Close
$100,669
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,669

Loan Terms
Initial Loan Funding
$324,792
Rehab Loan Funding
$101,500
Total Loan Commitment
$426,292
Points
$8,526
Loan Closing Costs
$5,601
Interest Carry
$21,492
Total Financing Cost
$35,619

Closing Costs
Deed/Transfer Tax - County
%
$1,502
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,842
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,344
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)
$1,786
Misc.
Total Loan Closing
$5,601

Residual
As Repaired Value (ARV)
$710,500
Sale Costs
%
$42,630
Property Taxes
%
$1,989
Property Insurance
%
$893
Interest Carry - Purchase Loan Funding
$17,052
Interest Carry - Rehab Loan Funding
$4,441
Net Exit Price
$643,495
Cash Investment
$100,669
Loan payoff
$426,292
Estimated Profit
$116,534
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.