246538

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
%
%
%
%

$92,290

Cash Investment

$104,974

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$369,250
Buyer's Premium
Purchase Closing Costs
$5,246
Loan Points
$7,754
Loan Closing Costs
$5,440
Total Acquisition Cost
$387,690
Initial Loan Funding
$295,400
Cash Required to Close
$92,290
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,290

Loan Terms
Initial Loan Funding
$295,400
Rehab Loan Funding
$92,300
Total Loan Commitment
$387,700
Points
$7,754
Loan Closing Costs
$5,440
Interest Carry
$19,547
Total Financing Cost
$32,740

Closing Costs
Deed/Transfer Tax - County
%
$1,662
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,585
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,246
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)
$1,625
Misc.
Total Loan Closing
$5,440

Residual
As Repaired Value (ARV)
$646,200
Sale Costs
%
$38,772
Property Taxes
%
$2,105
Property Insurance
%
$812
Interest Carry - Purchase Loan Funding
$15,509
Interest Carry - Rehab Loan Funding
$4,038
Net Exit Price
$584,964
Cash Investment
$92,290
Loan payoff
$387,700
Estimated Profit
$104,974
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.