251983

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
%
%
%
%

$111,431

Cash Investment

$131,060

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$458,760
Buyer's Premium
Purchase Closing Costs
$4,211
Loan Points
$9,634
Loan Closing Costs
$5,834
Total Acquisition Cost
$478,439
Initial Loan Funding
$367,008
Cash Required to Close
$111,431
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$111,431

Loan Terms
Initial Loan Funding
$367,008
Rehab Loan Funding
$114,700
Total Loan Commitment
$481,708
Points
$9,634
Loan Closing Costs
$5,834
Interest Carry
$24,286
Total Financing Cost
$39,754

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,211
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,211
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)
$2,019
Misc.
Total Loan Closing
$5,834

Residual
As Repaired Value (ARV)
$802,800
Sale Costs
%
$48,168
Property Taxes
%
$5,138
Property Insurance
%
$1,009
Interest Carry - Purchase Loan Funding
$19,268
Interest Carry - Rehab Loan Funding
$5,018
Net Exit Price
$724,199
Cash Investment
$111,431
Loan payoff
$481,708
Estimated Profit
$131,060
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.