471251

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
%
%
%
%

$108,459

Cash Investment

$117,354

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$422,690
Buyer's Premium
Purchase Closing Costs
$9,369
Loan Points
$8,877
Loan Closing Costs
$5,675
Total Acquisition Cost
$446,611
Initial Loan Funding
$338,152
Cash Required to Close
$108,459
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,459

Loan Terms
Initial Loan Funding
$338,152
Rehab Loan Funding
$105,700
Total Loan Commitment
$443,852
Points
$8,877
Loan Closing Costs
$5,675
Interest Carry
$22,377
Total Financing Cost
$36,929

Closing Costs
Deed/Transfer Tax - County
%
$5,410
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,959
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,369
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)
$1,860
Misc.
Total Loan Closing
$5,675

Residual
As Repaired Value (ARV)
$739,700
Sale Costs
%
$44,382
Property Taxes
%
$2,346
Property Insurance
%
$930
Interest Carry - Purchase Loan Funding
$17,753
Interest Carry - Rehab Loan Funding
$4,624
Net Exit Price
$669,665
Cash Investment
$108,459
Loan payoff
$443,852
Estimated Profit
$117,354
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.