246389

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
%
%
%
%

$91,493

Cash Investment

$103,925

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$365,880
Buyer's Premium
Purchase Closing Costs
$5,208
Loan Points
$7,684
Loan Closing Costs
$5,425
Total Acquisition Cost
$384,197
Initial Loan Funding
$292,704
Cash Required to Close
$91,493
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,493

Loan Terms
Initial Loan Funding
$292,704
Rehab Loan Funding
$91,500
Total Loan Commitment
$384,204
Points
$7,684
Loan Closing Costs
$5,425
Interest Carry
$19,370
Total Financing Cost
$32,479

Closing Costs
Deed/Transfer Tax - County
%
$1,646
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,561
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,208
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)
$1,610
Misc.
Total Loan Closing
$5,425

Residual
As Repaired Value (ARV)
$640,300
Sale Costs
%
$38,418
Property Taxes
%
$2,086
Property Insurance
%
$805
Interest Carry - Purchase Loan Funding
$15,367
Interest Carry - Rehab Loan Funding
$4,003
Net Exit Price
$579,621
Cash Investment
$91,493
Loan payoff
$384,204
Estimated Profit
$103,925
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.