498449

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
%
%
%
%

$107,725

Cash Investment

$107,694

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost

Purchase Price
$406,360
Buyer's Premium
Purchase Closing Costs
$6,689
Loan Points
$8,534
Loan Closing Costs
$11,230
Total Acquisition Cost
$432,813
Initial Loan Funding
$325,088
Cash Required to Close
$107,725
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$107,725

Loan Terms

Initial Loan Funding
$325,088
Rehab Loan Funding
$101,600
Total Loan Commitment
$426,688
Points
$8,534
Loan Closing Costs
$11,230
Interest Carry
$21,512
Total Financing Cost
$41,276

Closing Costs

Deed/Transfer Tax - County
%
$2,845
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,845
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,689
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,376
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)
$5,039
Misc.
Total Loan Closing
$11,230

Residual

As Repaired Value (ARV)
$711,100
Sale Costs
%
$42,666
Property Taxes
%
$2,296
Property Insurance
%
$2,519
Interest Carry - Purchase Loan Funding
$17,067
Interest Carry - Rehab Loan Funding
$4,445
Net Exit Price
$642,107
Cash Investment
$107,725
Loan payoff
$426,688
Estimated Profit
$107,694
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.