488467

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
%
%
%
%

$105,237

Cash Investment

$125,918

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$432,110
Buyer's Premium
Purchase Closing Costs
$4,025
Loan Points
$9,074
Loan Closing Costs
$5,716
Total Acquisition Cost
$450,925
Initial Loan Funding
$345,688
Cash Required to Close
$105,237
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$105,237

Loan Terms
Initial Loan Funding
$345,688
Rehab Loan Funding
$108,000
Total Loan Commitment
$453,688
Points
$9,074
Loan Closing Costs
$5,716
Interest Carry
$22,874
Total Financing Cost
$37,664

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,025
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,025
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)
$1,901
Misc.
Total Loan Closing
$5,716

Residual
As Repaired Value (ARV)
$756,200
Sale Costs
%
$45,372
Property Taxes
%
$2,161
Property Insurance
%
$951
Interest Carry - Purchase Loan Funding
$18,149
Interest Carry - Rehab Loan Funding
$4,725
Net Exit Price
$684,843
Cash Investment
$105,237
Loan payoff
$453,688
Estimated Profit
$125,918
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.