466610

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
%
%
%
%

$100,491

Cash Investment

$119,770

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$411,690
Buyer's Premium
Purchase Closing Costs
$3,882
Loan Points
$8,645
Loan Closing Costs
$5,626
Total Acquisition Cost
$429,843
Initial Loan Funding
$329,352
Cash Required to Close
$100,491
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,491

Loan Terms
Initial Loan Funding
$329,352
Rehab Loan Funding
$102,900
Total Loan Commitment
$432,252
Points
$8,645
Loan Closing Costs
$5,626
Interest Carry
$21,793
Total Financing Cost
$36,064

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,882
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,882
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)
$1,811
Misc.
Total Loan Closing
$5,626

Residual
As Repaired Value (ARV)
$720,500
Sale Costs
%
$43,230
Property Taxes
%
$2,058
Property Insurance
%
$906
Interest Carry - Purchase Loan Funding
$17,291
Interest Carry - Rehab Loan Funding
$4,502
Net Exit Price
$652,513
Cash Investment
$100,491
Loan payoff
$432,252
Estimated Profit
$119,770
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.