246437

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
%
%
%
%

$90,147

Cash Investment

$102,253

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$360,200
Buyer's Premium
Purchase Closing Costs
$5,142
Loan Points
$7,565
Loan Closing Costs
$5,400
Total Acquisition Cost
$378,307
Initial Loan Funding
$288,160
Cash Required to Close
$90,147
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,147

Loan Terms
Initial Loan Funding
$288,160
Rehab Loan Funding
$90,100
Total Loan Commitment
$378,260
Points
$7,565
Loan Closing Costs
$5,400
Interest Carry
$19,070
Total Financing Cost
$32,035

Closing Costs
Deed/Transfer Tax - County
%
$1,621
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,521
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,142
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)
$1,585
Misc.
Total Loan Closing
$5,400

Residual
As Repaired Value (ARV)
$630,400
Sale Costs
%
$37,824
Property Taxes
%
$2,053
Property Insurance
%
$792
Interest Carry - Purchase Loan Funding
$15,128
Interest Carry - Rehab Loan Funding
$3,942
Net Exit Price
$570,660
Cash Investment
$90,147
Loan payoff
$378,260
Estimated Profit
$102,253
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.