432782

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
%
%
%
%

$107,474

Cash Investment

$118,499

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$425,970
Buyer's Premium
Purchase Closing Costs
$7,645
Loan Points
$8,946
Loan Closing Costs
$5,689
Total Acquisition Cost
$448,250
Initial Loan Funding
$340,776
Cash Required to Close
$107,474
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$107,474

Loan Terms
Initial Loan Funding
$340,776
Rehab Loan Funding
$106,500
Total Loan Commitment
$447,276
Points
$8,946
Loan Closing Costs
$5,689
Interest Carry
$22,550
Total Financing Cost
$37,185

Closing Costs
Deed/Transfer Tax - County
%
$3,663
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,982
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,645
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)
$1,874
Misc.
Total Loan Closing
$5,689

Residual
As Repaired Value (ARV)
$745,400
Sale Costs
%
$44,724
Property Taxes
%
$3,940
Property Insurance
%
$937
Interest Carry - Purchase Loan Funding
$17,891
Interest Carry - Rehab Loan Funding
$4,659
Net Exit Price
$673,249
Cash Investment
$107,474
Loan payoff
$447,276
Estimated Profit
$118,499
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.