246965

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
%
%
%
%

$95,505

Cash Investment

$108,955

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$382,820
Buyer's Premium
Purchase Closing Costs
$5,402
Loan Points
$8,039
Loan Closing Costs
$5,499
Total Acquisition Cost
$401,761
Initial Loan Funding
$306,256
Cash Required to Close
$95,505
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$95,505

Loan Terms
Initial Loan Funding
$306,256
Rehab Loan Funding
$95,700
Total Loan Commitment
$401,956
Points
$8,039
Loan Closing Costs
$5,499
Interest Carry
$20,265
Total Financing Cost
$33,804

Closing Costs
Deed/Transfer Tax - County
%
$1,723
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,680
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,402
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)
$1,684
Misc.
Total Loan Closing
$5,499

Residual
As Repaired Value (ARV)
$669,900
Sale Costs
%
$40,194
Property Taxes
%
$2,182
Property Insurance
%
$842
Interest Carry - Purchase Loan Funding
$16,078
Interest Carry - Rehab Loan Funding
$4,187
Net Exit Price
$606,416
Cash Investment
$95,505
Loan payoff
$401,956
Estimated Profit
$108,955
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.