466634

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
%
%
%
%

$99,231

Cash Investment

$118,068

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$406,260
Buyer's Premium
Purchase Closing Costs
$3,844
Loan Points
$8,532
Loan Closing Costs
$5,603
Total Acquisition Cost
$424,239
Initial Loan Funding
$325,008
Cash Required to Close
$99,231
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$99,231

Loan Terms
Initial Loan Funding
$325,008
Rehab Loan Funding
$101,600
Total Loan Commitment
$426,608
Points
$8,532
Loan Closing Costs
$5,603
Interest Carry
$21,508
Total Financing Cost
$35,643

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,844
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,844
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)
$1,788
Misc.
Total Loan Closing
$5,603

Residual
As Repaired Value (ARV)
$711,000
Sale Costs
%
$42,660
Property Taxes
%
$2,031
Property Insurance
%
$894
Interest Carry - Purchase Loan Funding
$17,063
Interest Carry - Rehab Loan Funding
$4,445
Net Exit Price
$643,907
Cash Investment
$99,231
Loan payoff
$426,608
Estimated Profit
$118,068
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.