247313

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
%
%
%
%

$92,431

Cash Investment

$105,063

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$369,840
Buyer's Premium
Purchase Closing Costs
$5,253
Loan Points
$7,767
Loan Closing Costs
$5,442
Total Acquisition Cost
$388,303
Initial Loan Funding
$295,872
Cash Required to Close
$92,431
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,431

Loan Terms
Initial Loan Funding
$295,872
Rehab Loan Funding
$92,500
Total Loan Commitment
$388,372
Points
$7,767
Loan Closing Costs
$5,442
Interest Carry
$19,580
Total Financing Cost
$32,790

Closing Costs
Deed/Transfer Tax - County
%
$1,664
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,589
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,253
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)
$1,627
Misc.
Total Loan Closing
$5,442

Residual
As Repaired Value (ARV)
$647,200
Sale Costs
%
$38,832
Property Taxes
%
$2,108
Property Insurance
%
$814
Interest Carry - Purchase Loan Funding
$15,533
Interest Carry - Rehab Loan Funding
$4,047
Net Exit Price
$585,866
Cash Investment
$92,431
Loan payoff
$388,372
Estimated Profit
$105,063
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.