246116

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
%
%
%
%

$92,274

Cash Investment

$104,956

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$369,180
Buyer's Premium
Purchase Closing Costs
$5,246
Loan Points
$7,753
Loan Closing Costs
$5,439
Total Acquisition Cost
$387,618
Initial Loan Funding
$295,344
Cash Required to Close
$92,274
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,274

Loan Terms
Initial Loan Funding
$295,344
Rehab Loan Funding
$92,300
Total Loan Commitment
$387,644
Points
$7,753
Loan Closing Costs
$5,439
Interest Carry
$19,544
Total Financing Cost
$32,736

Closing Costs
Deed/Transfer Tax - County
%
$1,661
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,584
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,246
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)
$1,624
Misc.
Total Loan Closing
$5,439

Residual
As Repaired Value (ARV)
$646,100
Sale Costs
%
$38,766
Property Taxes
%
$2,104
Property Insurance
%
$812
Interest Carry - Purchase Loan Funding
$15,506
Interest Carry - Rehab Loan Funding
$4,038
Net Exit Price
$584,874
Cash Investment
$92,274
Loan payoff
$387,644
Estimated Profit
$104,956
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.