253480

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
%
%
%
%

$107,992

Cash Investment

$126,675

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$443,960
Buyer's Premium
Purchase Closing Costs
$4,108
Loan Points
$9,323
Loan Closing Costs
$5,768
Total Acquisition Cost
$463,160
Initial Loan Funding
$355,168
Cash Required to Close
$107,992
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$107,992

Loan Terms
Initial Loan Funding
$355,168
Rehab Loan Funding
$111,000
Total Loan Commitment
$466,168
Points
$9,323
Loan Closing Costs
$5,768
Interest Carry
$23,503
Total Financing Cost
$38,594

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,108
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,108
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)
$1,953
Misc.
Total Loan Closing
$5,768

Residual
As Repaired Value (ARV)
$776,900
Sale Costs
%
$46,614
Property Taxes
%
$4,972
Property Insurance
%
$977
Interest Carry - Purchase Loan Funding
$18,646
Interest Carry - Rehab Loan Funding
$4,856
Net Exit Price
$700,834
Cash Investment
$107,992
Loan payoff
$466,168
Estimated Profit
$126,675
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.