253228

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
%
%
%
%

$105,960

Cash Investment

$126,083

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$433,360
Buyer's Premium
Purchase Closing Costs
$4,467
Loan Points
$9,100
Loan Closing Costs
$5,722
Total Acquisition Cost
$452,648
Initial Loan Funding
$346,688
Cash Required to Close
$105,960
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$105,960

Loan Terms
Initial Loan Funding
$346,688
Rehab Loan Funding
$108,300
Total Loan Commitment
$454,988
Points
$9,100
Loan Closing Costs
$5,722
Interest Carry
$22,939
Total Financing Cost
$37,761

Closing Costs
Deed/Transfer Tax - County
%
$433
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,034
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,467
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)
$1,907
Misc.
Total Loan Closing
$5,722

Residual
As Repaired Value (ARV)
$758,400
Sale Costs
%
$45,504
Property Taxes
%
$1,972
Property Insurance
%
$953
Interest Carry - Purchase Loan Funding
$18,201
Interest Carry - Rehab Loan Funding
$4,738
Net Exit Price
$687,032
Cash Investment
$105,960
Loan payoff
$454,988
Estimated Profit
$126,083
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.