251683

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
%
%
%
%

$106,105

Cash Investment

$124,247

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$435,840
Buyer's Premium
Purchase Closing Costs
$4,051
Loan Points
$9,153
Loan Closing Costs
$5,733
Total Acquisition Cost
$454,777
Initial Loan Funding
$348,672
Cash Required to Close
$106,105
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$106,105

Loan Terms
Initial Loan Funding
$348,672
Rehab Loan Funding
$109,000
Total Loan Commitment
$457,672
Points
$9,153
Loan Closing Costs
$5,733
Interest Carry
$23,074
Total Financing Cost
$37,960

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,051
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,051
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)
$1,918
Misc.
Total Loan Closing
$5,733

Residual
As Repaired Value (ARV)
$762,700
Sale Costs
%
$45,762
Property Taxes
%
$4,881
Property Insurance
%
$959
Interest Carry - Purchase Loan Funding
$18,305
Interest Carry - Rehab Loan Funding
$4,769
Net Exit Price
$688,024
Cash Investment
$106,105
Loan payoff
$457,672
Estimated Profit
$124,247
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.