246084

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
%
%
%
%

$94,689

Cash Investment

$107,994

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$379,380
Buyer's Premium
Purchase Closing Costs
$5,363
Loan Points
$7,966
Loan Closing Costs
$5,484
Total Acquisition Cost
$398,193
Initial Loan Funding
$303,504
Cash Required to Close
$94,689
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,689

Loan Terms
Initial Loan Funding
$303,504
Rehab Loan Funding
$94,800
Total Loan Commitment
$398,304
Points
$7,966
Loan Closing Costs
$5,484
Interest Carry
$20,081
Total Financing Cost
$33,532

Closing Costs
Deed/Transfer Tax - County
%
$1,707
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,656
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,363
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)
$1,669
Misc.
Total Loan Closing
$5,484

Residual
As Repaired Value (ARV)
$663,900
Sale Costs
%
$39,834
Property Taxes
%
$2,162
Property Insurance
%
$835
Interest Carry - Purchase Loan Funding
$15,934
Interest Carry - Rehab Loan Funding
$4,148
Net Exit Price
$600,987
Cash Investment
$94,689
Loan payoff
$398,304
Estimated Profit
$107,994
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.