252103

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
%
%
%
%

$104,348

Cash Investment

$122,046

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$428,280
Buyer's Premium
Purchase Closing Costs
$3,998
Loan Points
$8,994
Loan Closing Costs
$5,699
Total Acquisition Cost
$446,972
Initial Loan Funding
$342,624
Cash Required to Close
$104,348
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,348

Loan Terms
Initial Loan Funding
$342,624
Rehab Loan Funding
$107,100
Total Loan Commitment
$449,724
Points
$8,994
Loan Closing Costs
$5,699
Interest Carry
$22,673
Total Financing Cost
$37,367

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,998
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,998
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)
$1,884
Misc.
Total Loan Closing
$5,699

Residual
As Repaired Value (ARV)
$749,500
Sale Costs
%
$44,970
Property Taxes
%
$4,797
Property Insurance
%
$942
Interest Carry - Purchase Loan Funding
$17,988
Interest Carry - Rehab Loan Funding
$4,686
Net Exit Price
$676,118
Cash Investment
$104,348
Loan payoff
$449,724
Estimated Profit
$122,046
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.