247173

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
%
%
%
%

$90,705

Cash Investment

$103,022

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$362,560
Buyer's Premium
Purchase Closing Costs
$5,169
Loan Points
$7,613
Loan Closing Costs
$5,410
Total Acquisition Cost
$380,753
Initial Loan Funding
$290,048
Cash Required to Close
$90,705
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,705

Loan Terms
Initial Loan Funding
$290,048
Rehab Loan Funding
$90,600
Total Loan Commitment
$380,648
Points
$7,613
Loan Closing Costs
$5,410
Interest Carry
$19,191
Total Financing Cost
$32,214

Closing Costs
Deed/Transfer Tax - County
%
$1,632
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,538
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,169
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)
$1,595
Misc.
Total Loan Closing
$5,410

Residual
As Repaired Value (ARV)
$634,500
Sale Costs
%
$38,070
Property Taxes
%
$2,067
Property Insurance
%
$798
Interest Carry - Purchase Loan Funding
$15,228
Interest Carry - Rehab Loan Funding
$3,964
Net Exit Price
$574,375
Cash Investment
$90,705
Loan payoff
$380,648
Estimated Profit
$103,022
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.