253170

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
%
%
%
%

$101,263

Cash Investment

$117,642

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$413,230
Buyer's Premium
Purchase Closing Costs
$4,306
Loan Points
$8,678
Loan Closing Costs
$5,633
Total Acquisition Cost
$431,847
Initial Loan Funding
$330,584
Cash Required to Close
$101,263
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$101,263

Loan Terms
Initial Loan Funding
$330,584
Rehab Loan Funding
$103,300
Total Loan Commitment
$433,884
Points
$8,678
Loan Closing Costs
$5,633
Interest Carry
$21,875
Total Financing Cost
$36,186

Closing Costs
Deed/Transfer Tax - County
%
$413
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,893
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,306
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)
$1,818
Misc.
Total Loan Closing
$5,633

Residual
As Repaired Value (ARV)
$723,200
Sale Costs
%
$43,392
Property Taxes
%
$4,236
Property Insurance
%
$909
Interest Carry - Purchase Loan Funding
$17,356
Interest Carry - Rehab Loan Funding
$4,519
Net Exit Price
$652,788
Cash Investment
$101,263
Loan payoff
$433,884
Estimated Profit
$117,642
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.