251834

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
%
%
%
%

$100,859

Cash Investment

$117,619

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$413,270
Buyer's Premium
Purchase Closing Costs
$3,893
Loan Points
$8,678
Loan Closing Costs
$5,633
Total Acquisition Cost
$431,475
Initial Loan Funding
$330,616
Cash Required to Close
$100,859
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,859

Loan Terms
Initial Loan Funding
$330,616
Rehab Loan Funding
$103,300
Total Loan Commitment
$433,916
Points
$8,678
Loan Closing Costs
$5,633
Interest Carry
$21,877
Total Financing Cost
$36,188

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,893
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,893
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)
$1,818
Misc.
Total Loan Closing
$5,633

Residual
As Repaired Value (ARV)
$723,200
Sale Costs
%
$43,392
Property Taxes
%
$4,629
Property Insurance
%
$909
Interest Carry - Purchase Loan Funding
$17,357
Interest Carry - Rehab Loan Funding
$4,519
Net Exit Price
$652,393
Cash Investment
$100,859
Loan payoff
$433,916
Estimated Profit
$117,619
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.