246078

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
%
%
%
%

$96,522

Cash Investment

$110,194

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$387,110
Buyer's Premium
Purchase Closing Costs
$5,452
Loan Points
$8,130
Loan Closing Costs
$5,518
Total Acquisition Cost
$406,210
Initial Loan Funding
$309,688
Cash Required to Close
$96,522
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,522

Loan Terms
Initial Loan Funding
$309,688
Rehab Loan Funding
$96,800
Total Loan Commitment
$406,488
Points
$8,130
Loan Closing Costs
$5,518
Interest Carry
$20,494
Total Financing Cost
$34,142

Closing Costs
Deed/Transfer Tax - County
%
$1,742
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,710
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,452
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)
$1,703
Misc.
Total Loan Closing
$5,518

Residual
As Repaired Value (ARV)
$677,400
Sale Costs
%
$40,644
Property Taxes
%
$2,207
Property Insurance
%
$852
Interest Carry - Purchase Loan Funding
$16,259
Interest Carry - Rehab Loan Funding
$4,235
Net Exit Price
$613,204
Cash Investment
$96,522
Loan payoff
$406,488
Estimated Profit
$110,194
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.