266818

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
%
%
%
%

$107,541

Cash Investment

$121,997

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$432,710
Buyer's Premium
Purchase Closing Costs
$6,193
Loan Points
$9,087
Loan Closing Costs
$5,719
Total Acquisition Cost
$453,709
Initial Loan Funding
$346,168
Cash Required to Close
$107,541
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$107,541

Loan Terms
Initial Loan Funding
$346,168
Rehab Loan Funding
$108,200
Total Loan Commitment
$454,368
Points
$9,087
Loan Closing Costs
$5,719
Interest Carry
$22,908
Total Financing Cost
$37,714

Closing Costs
Deed/Transfer Tax - County
%
$2,164
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,029
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,193
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)
$1,904
Misc.
Total Loan Closing
$5,719

Residual
As Repaired Value (ARV)
$757,200
Sale Costs
%
$45,432
Property Taxes
%
$4,003
Property Insurance
%
$952
Interest Carry - Purchase Loan Funding
$18,174
Interest Carry - Rehab Loan Funding
$4,734
Net Exit Price
$683,906
Cash Investment
$107,541
Loan payoff
$454,368
Estimated Profit
$121,997
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.