461171

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
%
%
%
%

$98,007

Cash Investment

$111,679

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$394,210
Buyer's Premium
Purchase Closing Costs
$5,336
Loan Points
$8,279
Loan Closing Costs
$5,550
Total Acquisition Cost
$413,375
Initial Loan Funding
$315,368
Cash Required to Close
$98,007
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$98,007

Loan Terms
Initial Loan Funding
$315,368
Rehab Loan Funding
$98,600
Total Loan Commitment
$413,968
Points
$8,279
Loan Closing Costs
$5,550
Interest Carry
$20,871
Total Financing Cost
$34,699

Closing Costs
Deed/Transfer Tax - County
%
$1,577
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,759
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,336
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)
$1,735
Misc.
Total Loan Closing
$5,550

Residual
As Repaired Value (ARV)
$689,900
Sale Costs
%
$41,394
Property Taxes
%
$3,114
Property Insurance
%
$867
Interest Carry - Purchase Loan Funding
$16,557
Interest Carry - Rehab Loan Funding
$4,314
Net Exit Price
$623,654
Cash Investment
$98,007
Loan payoff
$413,968
Estimated Profit
$111,679
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.