346836

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
%
%
%
%

$106,355

Cash Investment

$126,029

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$434,860
Buyer's Premium
Purchase Closing Costs
$4,522
Loan Points
$9,132
Loan Closing Costs
$5,728
Total Acquisition Cost
$454,243
Initial Loan Funding
$347,888
Cash Required to Close
$106,355
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$106,355

Loan Terms
Initial Loan Funding
$347,888
Rehab Loan Funding
$108,700
Total Loan Commitment
$456,588
Points
$9,132
Loan Closing Costs
$5,728
Interest Carry
$23,020
Total Financing Cost
$37,880

Closing Costs
Deed/Transfer Tax - County
%
$478
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,044
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,522
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)
$1,913
Misc.
Total Loan Closing
$5,728

Residual
As Repaired Value (ARV)
$761,000
Sale Costs
%
$45,660
Property Taxes
%
$2,392
Property Insurance
%
$957
Interest Carry - Purchase Loan Funding
$18,264
Interest Carry - Rehab Loan Funding
$4,756
Net Exit Price
$688,972
Cash Investment
$106,355
Loan payoff
$456,588
Estimated Profit
$126,029
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.