498482

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
%
%
%
%

$100,929

Cash Investment

$107,672

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$388,500
Buyer's Premium
Purchase Closing Costs
$9,547
Loan Points
$8,158
Loan Closing Costs
$5,524
Total Acquisition Cost
$411,729
Initial Loan Funding
$310,800
Cash Required to Close
$100,929
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,929

Loan Terms
Initial Loan Funding
$310,800
Rehab Loan Funding
$97,100
Total Loan Commitment
$407,900
Points
$8,158
Loan Closing Costs
$5,524
Interest Carry
$20,565
Total Financing Cost
$34,248

Closing Costs
Deed/Transfer Tax - County
%
$5,828
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,720
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,547
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)
$1,709
Misc.
Total Loan Closing
$5,524

Residual
As Repaired Value (ARV)
$679,900
Sale Costs
%
$40,794
Property Taxes
%
$1,185
Property Insurance
%
$855
Interest Carry - Purchase Loan Funding
$16,317
Interest Carry - Rehab Loan Funding
$4,248
Net Exit Price
$616,501
Cash Investment
$100,929
Loan payoff
$407,900
Estimated Profit
$107,672
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.