251087

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
%
%
%
%

$110,687

Cash Investment

$130,112

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$455,560
Buyer's Premium
Purchase Closing Costs
$4,189
Loan Points
$9,567
Loan Closing Costs
$5,819
Total Acquisition Cost
$475,135
Initial Loan Funding
$364,448
Cash Required to Close
$110,687
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$110,687

Loan Terms
Initial Loan Funding
$364,448
Rehab Loan Funding
$113,900
Total Loan Commitment
$478,348
Points
$9,567
Loan Closing Costs
$5,819
Interest Carry
$24,117
Total Financing Cost
$39,503

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,189
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,189
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)
$2,004
Misc.
Total Loan Closing
$5,819

Residual
As Repaired Value (ARV)
$797,200
Sale Costs
%
$47,832
Property Taxes
%
$5,102
Property Insurance
%
$1,002
Interest Carry - Purchase Loan Funding
$19,134
Interest Carry - Rehab Loan Funding
$4,983
Net Exit Price
$719,147
Cash Investment
$110,687
Loan payoff
$478,348
Estimated Profit
$130,112
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.