252939

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
%
%
%
%

$99,997

Cash Investment

$115,974

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$407,800
Buyer's Premium
Purchase Closing Costs
$4,262
Loan Points
$8,565
Loan Closing Costs
$5,609
Total Acquisition Cost
$426,237
Initial Loan Funding
$326,240
Cash Required to Close
$99,997
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$99,997

Loan Terms
Initial Loan Funding
$326,240
Rehab Loan Funding
$102,000
Total Loan Commitment
$428,240
Points
$8,565
Loan Closing Costs
$5,609
Interest Carry
$21,590
Total Financing Cost
$35,764

Closing Costs
Deed/Transfer Tax - County
%
$408
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,855
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,262
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)
$1,794
Misc.
Total Loan Closing
$5,609

Residual
As Repaired Value (ARV)
$713,700
Sale Costs
%
$42,822
Property Taxes
%
$4,180
Property Insurance
%
$897
Interest Carry - Purchase Loan Funding
$17,128
Interest Carry - Rehab Loan Funding
$4,463
Net Exit Price
$644,211
Cash Investment
$99,997
Loan payoff
$428,240
Estimated Profit
$115,974
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.