246621

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
%
%
%
%

$95,436

Cash Investment

$108,906

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$382,530
Buyer's Premium
Purchase Closing Costs
$5,399
Loan Points
$8,032
Loan Closing Costs
$5,498
Total Acquisition Cost
$401,460
Initial Loan Funding
$306,024
Cash Required to Close
$95,436
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$95,436

Loan Terms
Initial Loan Funding
$306,024
Rehab Loan Funding
$95,600
Total Loan Commitment
$401,624
Points
$8,032
Loan Closing Costs
$5,498
Interest Carry
$20,249
Total Financing Cost
$33,779

Closing Costs
Deed/Transfer Tax - County
%
$1,721
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,678
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,399
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)
$1,683
Misc.
Total Loan Closing
$5,498

Residual
As Repaired Value (ARV)
$669,400
Sale Costs
%
$40,164
Property Taxes
%
$2,180
Property Insurance
%
$842
Interest Carry - Purchase Loan Funding
$16,066
Interest Carry - Rehab Loan Funding
$4,183
Net Exit Price
$605,965
Cash Investment
$95,436
Loan payoff
$401,624
Estimated Profit
$108,906
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.