242373

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
%
%
%
%

$89,560

Cash Investment

$105,020

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$364,650
Buyer's Premium
Purchase Closing Costs
$3,553
Loan Points
$7,658
Loan Closing Costs
$5,419
Total Acquisition Cost
$381,280
Initial Loan Funding
$291,720
Cash Required to Close
$89,560
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,560

Loan Terms
Initial Loan Funding
$291,720
Rehab Loan Funding
$91,200
Total Loan Commitment
$382,920
Points
$7,658
Loan Closing Costs
$5,419
Interest Carry
$19,305
Total Financing Cost
$32,383

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,553
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,553
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)
$1,604
Misc.
Total Loan Closing
$5,419

Residual
As Repaired Value (ARV)
$638,100
Sale Costs
%
$38,286
Property Taxes
%
$2,206
Property Insurance
%
$802
Interest Carry - Purchase Loan Funding
$15,315
Interest Carry - Rehab Loan Funding
$3,990
Net Exit Price
$577,500
Cash Investment
$89,560
Loan payoff
$382,920
Estimated Profit
$105,020
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.