246404

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
%
%
%
%

$94,989

Cash Investment

$108,274

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$380,640
Buyer's Premium
Purchase Closing Costs
$5,377
Loan Points
$7,994
Loan Closing Costs
$5,490
Total Acquisition Cost
$399,501
Initial Loan Funding
$304,512
Cash Required to Close
$94,989
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,989

Loan Terms
Initial Loan Funding
$304,512
Rehab Loan Funding
$95,200
Total Loan Commitment
$399,712
Points
$7,994
Loan Closing Costs
$5,490
Interest Carry
$20,152
Total Financing Cost
$33,636

Closing Costs
Deed/Transfer Tax - County
%
$1,713
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,664
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,377
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)
$1,675
Misc.
Total Loan Closing
$5,490

Residual
As Repaired Value (ARV)
$666,100
Sale Costs
%
$39,966
Property Taxes
%
$2,170
Property Insurance
%
$837
Interest Carry - Purchase Loan Funding
$15,987
Interest Carry - Rehab Loan Funding
$4,165
Net Exit Price
$602,975
Cash Investment
$94,989
Loan payoff
$399,712
Estimated Profit
$108,274
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.