466854

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
%
%
%
%

$102,802

Cash Investment

$122,765

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$421,630
Buyer's Premium
Purchase Closing Costs
$3,951
Loan Points
$8,854
Loan Closing Costs
$5,670
Total Acquisition Cost
$440,106
Initial Loan Funding
$337,304
Cash Required to Close
$102,802
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,802

Loan Terms
Initial Loan Funding
$337,304
Rehab Loan Funding
$105,400
Total Loan Commitment
$442,704
Points
$8,854
Loan Closing Costs
$5,670
Interest Carry
$22,320
Total Financing Cost
$36,844

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,951
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,951
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)
$1,855
Misc.
Total Loan Closing
$5,670

Residual
As Repaired Value (ARV)
$737,900
Sale Costs
%
$44,274
Property Taxes
%
$2,108
Property Insurance
%
$928
Interest Carry - Purchase Loan Funding
$17,708
Interest Carry - Rehab Loan Funding
$4,611
Net Exit Price
$668,271
Cash Investment
$102,802
Loan payoff
$442,704
Estimated Profit
$122,765
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.