244079

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
%
%
%
%

$91,284

Cash Investment

$107,329

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$372,070
Buyer's Premium
Purchase Closing Costs
$3,604
Loan Points
$7,813
Loan Closing Costs
$5,452
Total Acquisition Cost
$388,940
Initial Loan Funding
$297,656
Cash Required to Close
$91,284
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,284

Loan Terms
Initial Loan Funding
$297,656
Rehab Loan Funding
$93,000
Total Loan Commitment
$390,656
Points
$7,813
Loan Closing Costs
$5,452
Interest Carry
$19,696
Total Financing Cost
$32,961

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,604
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,604
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)
$1,637
Misc.
Total Loan Closing
$5,452

Residual
As Repaired Value (ARV)
$651,100
Sale Costs
%
$39,066
Property Taxes
%
$2,251
Property Insurance
%
$819
Interest Carry - Purchase Loan Funding
$15,627
Interest Carry - Rehab Loan Funding
$4,069
Net Exit Price
$589,269
Cash Investment
$91,284
Loan payoff
$390,656
Estimated Profit
$107,329
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.