460039

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
%
%
%
%

$101,166

Cash Investment

$108,867

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$392,950
Buyer's Premium
Purchase Closing Costs
$8,780
Loan Points
$8,251
Loan Closing Costs
$5,544
Total Acquisition Cost
$415,526
Initial Loan Funding
$314,360
Cash Required to Close
$101,166
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$101,166

Loan Terms
Initial Loan Funding
$314,360
Rehab Loan Funding
$98,200
Total Loan Commitment
$412,560
Points
$8,251
Loan Closing Costs
$5,544
Interest Carry
$20,800
Total Financing Cost
$34,595

Closing Costs
Deed/Transfer Tax - County
%
$5,030
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,751
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,780
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)
$1,729
Misc.
Total Loan Closing
$5,544

Residual
As Repaired Value (ARV)
$687,700
Sale Costs
%
$41,262
Property Taxes
%
$2,181
Property Insurance
%
$864
Interest Carry - Purchase Loan Funding
$16,504
Interest Carry - Rehab Loan Funding
$4,296
Net Exit Price
$622,592
Cash Investment
$101,166
Loan payoff
$412,560
Estimated Profit
$108,867
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.