247258

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
%
%
%
%

$95,271

Cash Investment

$108,641

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$381,830
Buyer's Premium
Purchase Closing Costs
$5,391
Loan Points
$8,019
Loan Closing Costs
$5,495
Total Acquisition Cost
$400,735
Initial Loan Funding
$305,464
Cash Required to Close
$95,271
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$95,271

Loan Terms
Initial Loan Funding
$305,464
Rehab Loan Funding
$95,500
Total Loan Commitment
$400,964
Points
$8,019
Loan Closing Costs
$5,495
Interest Carry
$20,215
Total Financing Cost
$33,729

Closing Costs
Deed/Transfer Tax - County
%
$1,718
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,673
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,391
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)
$1,680
Misc.
Total Loan Closing
$5,495

Residual
As Repaired Value (ARV)
$668,200
Sale Costs
%
$40,092
Property Taxes
%
$2,176
Property Insurance
%
$840
Interest Carry - Purchase Loan Funding
$16,037
Interest Carry - Rehab Loan Funding
$4,178
Net Exit Price
$604,877
Cash Investment
$95,271
Loan payoff
$400,964
Estimated Profit
$108,641
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.