252821

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
%
%
%
%

$100,436

Cash Investment

$118,939

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$409,690
Buyer's Premium
Purchase Closing Costs
$4,278
Loan Points
$8,603
Loan Closing Costs
$5,618
Total Acquisition Cost
$428,188
Initial Loan Funding
$327,752
Cash Required to Close
$100,436
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,436

Loan Terms
Initial Loan Funding
$327,752
Rehab Loan Funding
$102,400
Total Loan Commitment
$430,152
Points
$8,603
Loan Closing Costs
$5,618
Interest Carry
$21,687
Total Financing Cost
$35,908

Closing Costs
Deed/Transfer Tax - County
%
$410
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,868
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,278
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)
$1,803
Misc.
Total Loan Closing
$5,618

Residual
As Repaired Value (ARV)
$717,000
Sale Costs
%
$43,020
Property Taxes
%
$1,864
Property Insurance
%
$901
Interest Carry - Purchase Loan Funding
$17,207
Interest Carry - Rehab Loan Funding
$4,480
Net Exit Price
$649,528
Cash Investment
$100,436
Loan payoff
$430,152
Estimated Profit
$118,939
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.