247218

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
%
%
%
%

$96,406

Cash Investment

$110,079

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$386,620
Buyer's Premium
Purchase Closing Costs
$5,446
Loan Points
$8,120
Loan Closing Costs
$5,516
Total Acquisition Cost
$405,702
Initial Loan Funding
$309,296
Cash Required to Close
$96,406
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,406

Loan Terms
Initial Loan Funding
$309,296
Rehab Loan Funding
$96,700
Total Loan Commitment
$405,996
Points
$8,120
Loan Closing Costs
$5,516
Interest Carry
$20,469
Total Financing Cost
$34,105

Closing Costs
Deed/Transfer Tax - County
%
$1,740
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,706
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,446
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)
$1,701
Misc.
Total Loan Closing
$5,516

Residual
As Repaired Value (ARV)
$676,600
Sale Costs
%
$40,596
Property Taxes
%
$2,204
Property Insurance
%
$851
Interest Carry - Purchase Loan Funding
$16,238
Interest Carry - Rehab Loan Funding
$4,231
Net Exit Price
$612,481
Cash Investment
$96,406
Loan payoff
$405,996
Estimated Profit
$110,079
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.