246485

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
%
%
%
%

$87,610

Cash Investment

$99,039

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$349,490
Buyer's Premium
Purchase Closing Costs
$5,019
Loan Points
$7,340
Loan Closing Costs
$5,353
Total Acquisition Cost
$367,202
Initial Loan Funding
$279,592
Cash Required to Close
$87,610
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,610

Loan Terms
Initial Loan Funding
$279,592
Rehab Loan Funding
$87,400
Total Loan Commitment
$366,992
Points
$7,340
Loan Closing Costs
$5,353
Interest Carry
$18,502
Total Financing Cost
$31,195

Closing Costs
Deed/Transfer Tax - County
%
$1,573
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,446
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,019
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)
$1,538
Misc.
Total Loan Closing
$5,353

Residual
As Repaired Value (ARV)
$611,600
Sale Costs
%
$36,696
Property Taxes
%
$1,992
Property Insurance
%
$769
Interest Carry - Purchase Loan Funding
$14,679
Interest Carry - Rehab Loan Funding
$3,824
Net Exit Price
$553,641
Cash Investment
$87,610
Loan payoff
$366,992
Estimated Profit
$99,039
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.