247192

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
%
%
%
%

$89,692

Cash Investment

$101,666

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$358,280
Buyer's Premium
Purchase Closing Costs
$5,120
Loan Points
$7,524
Loan Closing Costs
$5,391
Total Acquisition Cost
$376,316
Initial Loan Funding
$286,624
Cash Required to Close
$89,692
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,692

Loan Terms
Initial Loan Funding
$286,624
Rehab Loan Funding
$89,600
Total Loan Commitment
$376,224
Points
$7,524
Loan Closing Costs
$5,391
Interest Carry
$18,968
Total Financing Cost
$31,884

Closing Costs
Deed/Transfer Tax - County
%
$1,612
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,508
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,120
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)
$1,576
Misc.
Total Loan Closing
$5,391

Residual
As Repaired Value (ARV)
$627,000
Sale Costs
%
$37,620
Property Taxes
%
$2,042
Property Insurance
%
$788
Interest Carry - Purchase Loan Funding
$15,048
Interest Carry - Rehab Loan Funding
$3,920
Net Exit Price
$567,582
Cash Investment
$89,692
Loan payoff
$376,224
Estimated Profit
$101,666
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.