251155

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
%
%
%
%

$98,592

Cash Investment

$114,220

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$401,790
Buyer's Premium
Purchase Closing Costs
$4,214
Loan Points
$8,437
Loan Closing Costs
$5,583
Total Acquisition Cost
$420,024
Initial Loan Funding
$321,432
Cash Required to Close
$98,592
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$98,592

Loan Terms
Initial Loan Funding
$321,432
Rehab Loan Funding
$100,400
Total Loan Commitment
$421,832
Points
$8,437
Loan Closing Costs
$5,583
Interest Carry
$21,268
Total Financing Cost
$35,287

Closing Costs
Deed/Transfer Tax - County
%
$402
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,813
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,214
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)
$1,768
Misc.
Total Loan Closing
$5,583

Residual
As Repaired Value (ARV)
$703,100
Sale Costs
%
$42,186
Property Taxes
%
$4,118
Property Insurance
%
$884
Interest Carry - Purchase Loan Funding
$16,875
Interest Carry - Rehab Loan Funding
$4,393
Net Exit Price
$634,644
Cash Investment
$98,592
Loan payoff
$421,832
Estimated Profit
$114,220
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.