466655

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
%
%
%
%

$104,649

Cash Investment

$125,144

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$429,580
Buyer's Premium
Purchase Closing Costs
$4,007
Loan Points
$9,021
Loan Closing Costs
$5,705
Total Acquisition Cost
$448,313
Initial Loan Funding
$343,664
Cash Required to Close
$104,649
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,649

Loan Terms
Initial Loan Funding
$343,664
Rehab Loan Funding
$107,400
Total Loan Commitment
$451,064
Points
$9,021
Loan Closing Costs
$5,705
Interest Carry
$22,741
Total Financing Cost
$37,468

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,007
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,007
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)
$1,890
Misc.
Total Loan Closing
$5,705

Residual
As Repaired Value (ARV)
$751,800
Sale Costs
%
$45,108
Property Taxes
%
$2,148
Property Insurance
%
$945
Interest Carry - Purchase Loan Funding
$18,042
Interest Carry - Rehab Loan Funding
$4,699
Net Exit Price
$680,858
Cash Investment
$104,649
Loan payoff
$451,064
Estimated Profit
$125,144
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.