236249

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
%
%
%
%

$92,249

Cash Investment

$108,549

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$376,220
Buyer's Premium
Purchase Closing Costs
$3,634
Loan Points
$7,902
Loan Closing Costs
$5,470
Total Acquisition Cost
$393,225
Initial Loan Funding
$300,976
Cash Required to Close
$92,249
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,249

Loan Terms
Initial Loan Funding
$300,976
Rehab Loan Funding
$94,100
Total Loan Commitment
$395,076
Points
$7,902
Loan Closing Costs
$5,470
Interest Carry
$19,918
Total Financing Cost
$33,290

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,634
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,634
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)
$1,655
Misc.
Total Loan Closing
$5,470

Residual
As Repaired Value (ARV)
$658,400
Sale Costs
%
$39,504
Property Taxes
%
$2,276
Property Insurance
%
$828
Interest Carry - Purchase Loan Funding
$15,801
Interest Carry - Rehab Loan Funding
$4,117
Net Exit Price
$595,874
Cash Investment
$92,249
Loan payoff
$395,076
Estimated Profit
$108,549
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.