498476

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
%
%
%
%

$109,815

Cash Investment

$121,408

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$436,770
Buyer's Premium
Purchase Closing Costs
$7,552
Loan Points
$9,172
Loan Closing Costs
$5,737
Total Acquisition Cost
$459,231
Initial Loan Funding
$349,416
Cash Required to Close
$109,815
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$109,815

Loan Terms
Initial Loan Funding
$349,416
Rehab Loan Funding
$109,200
Total Loan Commitment
$458,616
Points
$9,172
Loan Closing Costs
$5,737
Interest Carry
$23,122
Total Financing Cost
$38,031

Closing Costs
Deed/Transfer Tax - County
%
$3,494
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,057
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,552
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)
$1,922
Misc.
Total Loan Closing
$5,737

Residual
As Repaired Value (ARV)
$764,300
Sale Costs
%
$45,858
Property Taxes
%
$4,521
Property Insurance
%
$961
Interest Carry - Purchase Loan Funding
$18,344
Interest Carry - Rehab Loan Funding
$4,778
Net Exit Price
$689,839
Cash Investment
$109,815
Loan payoff
$458,616
Estimated Profit
$121,408
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.