498484

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
%
%
%
%

$96,937

Cash Investment

$110,427

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$389,690
Buyer's Premium
Purchase Closing Costs
$5,287
Loan Points
$8,183
Loan Closing Costs
$5,530
Total Acquisition Cost
$408,689
Initial Loan Funding
$311,752
Cash Required to Close
$96,937
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,937

Loan Terms
Initial Loan Funding
$311,752
Rehab Loan Funding
$97,400
Total Loan Commitment
$409,152
Points
$8,183
Loan Closing Costs
$5,530
Interest Carry
$20,628
Total Financing Cost
$34,341

Closing Costs
Deed/Transfer Tax - County
%
$1,559
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,728
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,287
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)
$1,715
Misc.
Total Loan Closing
$5,530

Residual
As Repaired Value (ARV)
$682,000
Sale Costs
%
$40,920
Property Taxes
%
$3,079
Property Insurance
%
$857
Interest Carry - Purchase Loan Funding
$16,367
Interest Carry - Rehab Loan Funding
$4,261
Net Exit Price
$616,516
Cash Investment
$96,937
Loan payoff
$409,152
Estimated Profit
$110,427
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.