301884

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
%
%
%
%

$111,347

Cash Investment

$132,688

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$458,400
Buyer's Premium
Purchase Closing Costs
$4,209
Loan Points
$9,626
Loan Closing Costs
$5,832
Total Acquisition Cost
$478,067
Initial Loan Funding
$366,720
Cash Required to Close
$111,347
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$111,347

Loan Terms
Initial Loan Funding
$366,720
Rehab Loan Funding
$114,600
Total Loan Commitment
$481,320
Points
$9,626
Loan Closing Costs
$5,832
Interest Carry
$24,267
Total Financing Cost
$39,725

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,209
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,209
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)
$2,017
Misc.
Total Loan Closing
$5,832

Residual
As Repaired Value (ARV)
$802,200
Sale Costs
%
$48,132
Property Taxes
%
$3,438
Property Insurance
%
$1,008
Interest Carry - Purchase Loan Funding
$19,253
Interest Carry - Rehab Loan Funding
$5,014
Net Exit Price
$725,355
Cash Investment
$111,347
Loan payoff
$481,320
Estimated Profit
$132,688
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.