247283

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
%
%
%
%

$92,671

Cash Investment

$105,439

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$370,860
Buyer's Premium
Purchase Closing Costs
$5,265
Loan Points
$7,788
Loan Closing Costs
$5,447
Total Acquisition Cost
$389,359
Initial Loan Funding
$296,688
Cash Required to Close
$92,671
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,671

Loan Terms
Initial Loan Funding
$296,688
Rehab Loan Funding
$92,700
Total Loan Commitment
$389,388
Points
$7,788
Loan Closing Costs
$5,447
Interest Carry
$19,632
Total Financing Cost
$32,866

Closing Costs
Deed/Transfer Tax - County
%
$1,669
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,596
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,265
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)
$1,632
Misc.
Total Loan Closing
$5,447

Residual
As Repaired Value (ARV)
$649,000
Sale Costs
%
$38,940
Property Taxes
%
$2,114
Property Insurance
%
$816
Interest Carry - Purchase Loan Funding
$15,576
Interest Carry - Rehab Loan Funding
$4,056
Net Exit Price
$587,498
Cash Investment
$92,671
Loan payoff
$389,388
Estimated Profit
$105,439
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.