243048

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
%
%
%
%

$92,134

Cash Investment

$108,443

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$375,730
Buyer's Premium
Purchase Closing Costs
$3,630
Loan Points
$7,890
Loan Closing Costs
$5,468
Total Acquisition Cost
$392,718
Initial Loan Funding
$300,584
Cash Required to Close
$92,134
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,134

Loan Terms
Initial Loan Funding
$300,584
Rehab Loan Funding
$93,900
Total Loan Commitment
$394,484
Points
$7,890
Loan Closing Costs
$5,468
Interest Carry
$19,889
Total Financing Cost
$33,247

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,630
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,630
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)
$1,653
Misc.
Total Loan Closing
$5,468

Residual
As Repaired Value (ARV)
$657,500
Sale Costs
%
$39,450
Property Taxes
%
$2,273
Property Insurance
%
$827
Interest Carry - Purchase Loan Funding
$15,781
Interest Carry - Rehab Loan Funding
$4,108
Net Exit Price
$595,061
Cash Investment
$92,134
Loan payoff
$394,484
Estimated Profit
$108,443
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.