251984

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
%
%
%
%

$104,427

Cash Investment

$122,135

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$428,620
Buyer's Premium
Purchase Closing Costs
$4,000
Loan Points
$9,002
Loan Closing Costs
$5,701
Total Acquisition Cost
$447,323
Initial Loan Funding
$342,896
Cash Required to Close
$104,427
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,427

Loan Terms
Initial Loan Funding
$342,896
Rehab Loan Funding
$107,200
Total Loan Commitment
$450,096
Points
$9,002
Loan Closing Costs
$5,701
Interest Carry
$22,692
Total Financing Cost
$37,395

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,000
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,000
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)
$1,886
Misc.
Total Loan Closing
$5,701

Residual
As Repaired Value (ARV)
$750,100
Sale Costs
%
$45,006
Property Taxes
%
$4,801
Property Insurance
%
$943
Interest Carry - Purchase Loan Funding
$18,002
Interest Carry - Rehab Loan Funding
$4,690
Net Exit Price
$676,658
Cash Investment
$104,427
Loan payoff
$450,096
Estimated Profit
$122,135
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.