463845

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
%
%
%
%

$99,965

Cash Investment

$118,406

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$407,670
Buyer's Premium
Purchase Closing Costs
$4,261
Loan Points
$8,561
Loan Closing Costs
$5,609
Total Acquisition Cost
$426,101
Initial Loan Funding
$326,136
Cash Required to Close
$99,965
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$99,965

Loan Terms
Initial Loan Funding
$326,136
Rehab Loan Funding
$101,900
Total Loan Commitment
$428,036
Points
$8,561
Loan Closing Costs
$5,609
Interest Carry
$21,580
Total Financing Cost
$35,750

Closing Costs
Deed/Transfer Tax - County
%
$408
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,854
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,261
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)
$1,794
Misc.
Total Loan Closing
$5,609

Residual
As Repaired Value (ARV)
$713,400
Sale Costs
%
$42,804
Property Taxes
%
$1,712
Property Insurance
%
$897
Interest Carry - Purchase Loan Funding
$17,122
Interest Carry - Rehab Loan Funding
$4,458
Net Exit Price
$646,407
Cash Investment
$99,965
Loan payoff
$428,036
Estimated Profit
$118,406
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.