252970

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
%
%
%
%

$98,535

Cash Investment

$114,656

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$403,270
Buyer's Premium
Purchase Closing Costs
$3,823
Loan Points
$8,468
Loan Closing Costs
$5,589
Total Acquisition Cost
$421,151
Initial Loan Funding
$322,616
Cash Required to Close
$98,535
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$98,535

Loan Terms
Initial Loan Funding
$322,616
Rehab Loan Funding
$100,800
Total Loan Commitment
$423,416
Points
$8,468
Loan Closing Costs
$5,589
Interest Carry
$21,347
Total Financing Cost
$35,405

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,823
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,823
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)
$1,774
Misc.
Total Loan Closing
$5,589

Residual
As Repaired Value (ARV)
$705,700
Sale Costs
%
$42,342
Property Taxes
%
$4,517
Property Insurance
%
$887
Interest Carry - Purchase Loan Funding
$16,937
Interest Carry - Rehab Loan Funding
$4,410
Net Exit Price
$636,607
Cash Investment
$98,535
Loan payoff
$423,416
Estimated Profit
$114,656
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.