251727

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
%
%
%
%

$103,362

Cash Investment

$120,851

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$424,040
Buyer's Premium
Purchase Closing Costs
$3,968
Loan Points
$8,905
Loan Closing Costs
$5,681
Total Acquisition Cost
$442,594
Initial Loan Funding
$339,232
Cash Required to Close
$103,362
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$103,362

Loan Terms
Initial Loan Funding
$339,232
Rehab Loan Funding
$106,000
Total Loan Commitment
$445,232
Points
$8,905
Loan Closing Costs
$5,681
Interest Carry
$22,447
Total Financing Cost
$37,033

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,968
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,968
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)
$1,866
Misc.
Total Loan Closing
$5,681

Residual
As Repaired Value (ARV)
$742,100
Sale Costs
%
$44,526
Property Taxes
%
$4,749
Property Insurance
%
$933
Interest Carry - Purchase Loan Funding
$17,810
Interest Carry - Rehab Loan Funding
$4,638
Net Exit Price
$669,445
Cash Investment
$103,362
Loan payoff
$445,232
Estimated Profit
$120,851
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.