253066

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
%
%
%
%

$98,806

Cash Investment

$114,212

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$398,100
Buyer's Premium
Purchase Closing Costs
$5,260
Loan Points
$8,360
Loan Closing Costs
$5,567
Total Acquisition Cost
$417,286
Initial Loan Funding
$318,480
Cash Required to Close
$98,806
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$98,806

Loan Terms
Initial Loan Funding
$318,480
Rehab Loan Funding
$99,500
Total Loan Commitment
$417,980
Points
$8,360
Loan Closing Costs
$5,567
Interest Carry
$21,073
Total Financing Cost
$35,000

Closing Costs
Deed/Transfer Tax - County
%
$1,473
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,787
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,260
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)
$1,752
Misc.
Total Loan Closing
$5,567

Residual
As Repaired Value (ARV)
$696,700
Sale Costs
%
$41,802
Property Taxes
%
$1,951
Property Insurance
%
$876
Interest Carry - Purchase Loan Funding
$16,720
Interest Carry - Rehab Loan Funding
$4,353
Net Exit Price
$630,998
Cash Investment
$98,806
Loan payoff
$417,980
Estimated Profit
$114,212
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.