466790

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
%
%
%
%

$102,824

Cash Investment

$122,751

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$421,730
Buyer's Premium
Purchase Closing Costs
$3,952
Loan Points
$8,856
Loan Closing Costs
$5,671
Total Acquisition Cost
$440,208
Initial Loan Funding
$337,384
Cash Required to Close
$102,824
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,824

Loan Terms
Initial Loan Funding
$337,384
Rehab Loan Funding
$105,400
Total Loan Commitment
$442,784
Points
$8,856
Loan Closing Costs
$5,671
Interest Carry
$22,324
Total Financing Cost
$36,850

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,952
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,952
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)
$1,856
Misc.
Total Loan Closing
$5,671

Residual
As Repaired Value (ARV)
$738,000
Sale Costs
%
$44,280
Property Taxes
%
$2,109
Property Insurance
%
$928
Interest Carry - Purchase Loan Funding
$17,713
Interest Carry - Rehab Loan Funding
$4,611
Net Exit Price
$668,360
Cash Investment
$102,824
Loan payoff
$442,784
Estimated Profit
$122,751
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.