432847

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
%
%
%
%

$100,178

Cash Investment

$107,649

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$388,920
Buyer's Premium
Purchase Closing Costs
$8,701
Loan Points
$8,167
Loan Closing Costs
$5,526
Total Acquisition Cost
$411,314
Initial Loan Funding
$311,136
Cash Required to Close
$100,178
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,178

Loan Terms
Initial Loan Funding
$311,136
Rehab Loan Funding
$97,200
Total Loan Commitment
$408,336
Points
$8,167
Loan Closing Costs
$5,526
Interest Carry
$20,587
Total Financing Cost
$34,280

Closing Costs
Deed/Transfer Tax - County
%
$4,978
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,722
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,701
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)
$1,711
Misc.
Total Loan Closing
$5,526

Residual
As Repaired Value (ARV)
$680,600
Sale Costs
%
$40,836
Property Taxes
%
$2,159
Property Insurance
%
$856
Interest Carry - Purchase Loan Funding
$16,335
Interest Carry - Rehab Loan Funding
$4,253
Net Exit Price
$616,163
Cash Investment
$100,178
Loan payoff
$408,336
Estimated Profit
$107,649
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.