432910

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
%
%
%
%

$102,581

Cash Investment

$120,964

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$418,880
Buyer's Premium
Purchase Closing Costs
$4,351
Loan Points
$8,796
Loan Closing Costs
$5,658
Total Acquisition Cost
$437,685
Initial Loan Funding
$335,104
Cash Required to Close
$102,581
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,581

Loan Terms
Initial Loan Funding
$335,104
Rehab Loan Funding
$104,700
Total Loan Commitment
$439,804
Points
$8,796
Loan Closing Costs
$5,658
Interest Carry
$22,174
Total Financing Cost
$36,628

Closing Costs
Deed/Transfer Tax - County
%
$419
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,932
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,351
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)
$1,843
Misc.
Total Loan Closing
$5,658

Residual
As Repaired Value (ARV)
$733,000
Sale Costs
%
$43,980
Property Taxes
%
$2,576
Property Insurance
%
$922
Interest Carry - Purchase Loan Funding
$17,593
Interest Carry - Rehab Loan Funding
$4,581
Net Exit Price
$663,349
Cash Investment
$102,581
Loan payoff
$439,804
Estimated Profit
$120,964
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.