247225

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
%
%
%
%

$97,305

Cash Investment

$111,215

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$390,420
Buyer's Premium
Purchase Closing Costs
$5,490
Loan Points
$8,199
Loan Closing Costs
$5,533
Total Acquisition Cost
$409,641
Initial Loan Funding
$312,336
Cash Required to Close
$97,305
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$97,305

Loan Terms
Initial Loan Funding
$312,336
Rehab Loan Funding
$97,600
Total Loan Commitment
$409,936
Points
$8,199
Loan Closing Costs
$5,533
Interest Carry
$20,668
Total Financing Cost
$34,399

Closing Costs
Deed/Transfer Tax - County
%
$1,757
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,733
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,490
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)
$1,718
Misc.
Total Loan Closing
$5,533

Residual
As Repaired Value (ARV)
$683,200
Sale Costs
%
$40,992
Property Taxes
%
$2,225
Property Insurance
%
$859
Interest Carry - Purchase Loan Funding
$16,398
Interest Carry - Rehab Loan Funding
$4,270
Net Exit Price
$618,456
Cash Investment
$97,305
Loan payoff
$409,936
Estimated Profit
$111,215
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.