469313

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
%
%
%
%

$102,548

Cash Investment

$122,378

Profit

119%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$420,540
Buyer's Premium
Purchase Closing Costs
$3,944
Loan Points
$8,831
Loan Closing Costs
$5,665
Total Acquisition Cost
$438,980
Initial Loan Funding
$336,432
Cash Required to Close
$102,548
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,548

Loan Terms
Initial Loan Funding
$336,432
Rehab Loan Funding
$105,100
Total Loan Commitment
$441,532
Points
$8,831
Loan Closing Costs
$5,665
Interest Carry
$22,261
Total Financing Cost
$36,757

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,944
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,944
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)
$1,850
Misc.
Total Loan Closing
$5,665

Residual
As Repaired Value (ARV)
$735,900
Sale Costs
%
$44,154
Property Taxes
%
$2,103
Property Insurance
%
$925
Interest Carry - Purchase Loan Funding
$17,663
Interest Carry - Rehab Loan Funding
$4,598
Net Exit Price
$666,457
Cash Investment
$102,548
Loan payoff
$441,532
Estimated Profit
$122,378
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.