467157

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
%
%
%
%

$103,717

Cash Investment

$113,234

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$408,010
Buyer's Premium
Purchase Closing Costs
$7,936
Loan Points
$8,568
Loan Closing Costs
$5,610
Total Acquisition Cost
$430,125
Initial Loan Funding
$326,408
Cash Required to Close
$103,717
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$103,717

Loan Terms
Initial Loan Funding
$326,408
Rehab Loan Funding
$102,000
Total Loan Commitment
$428,408
Points
$8,568
Loan Closing Costs
$5,610
Interest Carry
$21,599
Total Financing Cost
$35,777

Closing Costs
Deed/Transfer Tax - County
%
$4,080
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,856
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,936
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)
$1,795
Misc.
Total Loan Closing
$5,610

Residual
As Repaired Value (ARV)
$714,000
Sale Costs
%
$42,840
Property Taxes
%
$3,305
Property Insurance
%
$898
Interest Carry - Purchase Loan Funding
$17,136
Interest Carry - Rehab Loan Funding
$4,463
Net Exit Price
$645,359
Cash Investment
$103,717
Loan payoff
$428,408
Estimated Profit
$113,234
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.