251785

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
%
%
%
%

$102,495

Cash Investment

$119,189

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$418,510
Buyer's Premium
Purchase Closing Costs
$4,348
Loan Points
$8,788
Loan Closing Costs
$5,656
Total Acquisition Cost
$437,303
Initial Loan Funding
$334,808
Cash Required to Close
$102,495
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,495

Loan Terms
Initial Loan Funding
$334,808
Rehab Loan Funding
$104,600
Total Loan Commitment
$439,408
Points
$8,788
Loan Closing Costs
$5,656
Interest Carry
$22,154
Total Financing Cost
$36,598

Closing Costs
Deed/Transfer Tax - County
%
$419
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,930
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,348
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)
$1,841
Misc.
Total Loan Closing
$5,656

Residual
As Repaired Value (ARV)
$732,400
Sale Costs
%
$43,944
Property Taxes
%
$4,290
Property Insurance
%
$921
Interest Carry - Purchase Loan Funding
$17,577
Interest Carry - Rehab Loan Funding
$4,576
Net Exit Price
$661,092
Cash Investment
$102,495
Loan payoff
$439,408
Estimated Profit
$119,189
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.