246125

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
%
%
%
%

$94,389

Cash Investment

$107,619

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$378,110
Buyer's Premium
Purchase Closing Costs
$5,348
Loan Points
$7,940
Loan Closing Costs
$5,479
Total Acquisition Cost
$396,877
Initial Loan Funding
$302,488
Cash Required to Close
$94,389
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,389

Loan Terms
Initial Loan Funding
$302,488
Rehab Loan Funding
$94,500
Total Loan Commitment
$396,988
Points
$7,940
Loan Closing Costs
$5,479
Interest Carry
$20,015
Total Financing Cost
$33,433

Closing Costs
Deed/Transfer Tax - County
%
$1,701
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,647
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,348
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)
$1,664
Misc.
Total Loan Closing
$5,479

Residual
As Repaired Value (ARV)
$661,700
Sale Costs
%
$39,702
Property Taxes
%
$2,155
Property Insurance
%
$832
Interest Carry - Purchase Loan Funding
$15,881
Interest Carry - Rehab Loan Funding
$4,134
Net Exit Price
$598,996
Cash Investment
$94,389
Loan payoff
$396,988
Estimated Profit
$107,619
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.