301761

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
%
%
%
%

$104,157

Cash Investment

$123,412

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$427,460
Buyer's Premium
Purchase Closing Costs
$3,992
Loan Points
$8,977
Loan Closing Costs
$5,696
Total Acquisition Cost
$446,125
Initial Loan Funding
$341,968
Cash Required to Close
$104,157
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,157

Loan Terms
Initial Loan Funding
$341,968
Rehab Loan Funding
$106,900
Total Loan Commitment
$448,868
Points
$8,977
Loan Closing Costs
$5,696
Interest Carry
$22,630
Total Financing Cost
$37,303

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,992
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,992
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)
$1,881
Misc.
Total Loan Closing
$5,696

Residual
As Repaired Value (ARV)
$748,100
Sale Costs
%
$44,886
Property Taxes
%
$3,206
Property Insurance
%
$940
Interest Carry - Purchase Loan Funding
$17,953
Interest Carry - Rehab Loan Funding
$4,677
Net Exit Price
$676,437
Cash Investment
$104,157
Loan payoff
$448,868
Estimated Profit
$123,412
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.