459456

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
%
%
%
%

$107,510

Cash Investment

$107,433

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$405,510
Buyer's Premium
Purchase Closing Costs
$6,677
Loan Points
$8,516
Loan Closing Costs
$11,215
Total Acquisition Cost
$431,918
Initial Loan Funding
$324,408
Cash Required to Close
$107,510
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$107,510

Loan Terms
Initial Loan Funding
$324,408
Rehab Loan Funding
$101,400
Total Loan Commitment
$425,808
Points
$8,516
Loan Closing Costs
$11,215
Interest Carry
$21,468
Total Financing Cost
$41,198

Closing Costs
Deed/Transfer Tax - County
%
$2,839
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,839
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,677
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,371
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)
$5,028
Misc.
Total Loan Closing
$11,215

Residual
As Repaired Value (ARV)
$709,600
Sale Costs
%
$42,576
Property Taxes
%
$2,291
Property Insurance
%
$2,514
Interest Carry - Purchase Loan Funding
$17,031
Interest Carry - Rehab Loan Funding
$4,436
Net Exit Price
$640,751
Cash Investment
$107,510
Loan payoff
$425,808
Estimated Profit
$107,433
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.