253363

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
%
%
%
%

$103,979

Cash Investment

$121,034

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$424,870
Buyer's Premium
Purchase Closing Costs
$4,399
Loan Points
$8,922
Loan Closing Costs
$5,684
Total Acquisition Cost
$443,875
Initial Loan Funding
$339,896
Cash Required to Close
$103,979
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$103,979

Loan Terms
Initial Loan Funding
$339,896
Rehab Loan Funding
$106,200
Total Loan Commitment
$446,096
Points
$8,922
Loan Closing Costs
$5,684
Interest Carry
$22,491
Total Financing Cost
$37,097

Closing Costs
Deed/Transfer Tax - County
%
$425
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,974
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,399
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)
$1,869
Misc.
Total Loan Closing
$5,684

Residual
As Repaired Value (ARV)
$743,500
Sale Costs
%
$44,610
Property Taxes
%
$4,355
Property Insurance
%
$935
Interest Carry - Purchase Loan Funding
$17,845
Interest Carry - Rehab Loan Funding
$4,646
Net Exit Price
$671,110
Cash Investment
$103,979
Loan payoff
$446,096
Estimated Profit
$121,034
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.