247441

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
%
%
%
%

$94,012

Cash Investment

$107,133

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$376,520
Buyer's Premium
Purchase Closing Costs
$5,330
Loan Points
$7,906
Loan Closing Costs
$5,472
Total Acquisition Cost
$395,228
Initial Loan Funding
$301,216
Cash Required to Close
$94,012
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,012

Loan Terms
Initial Loan Funding
$301,216
Rehab Loan Funding
$94,100
Total Loan Commitment
$395,316
Points
$7,906
Loan Closing Costs
$5,472
Interest Carry
$19,931
Total Financing Cost
$33,309

Closing Costs
Deed/Transfer Tax - County
%
$1,694
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,636
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,330
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)
$1,657
Misc.
Total Loan Closing
$5,472

Residual
As Repaired Value (ARV)
$658,900
Sale Costs
%
$39,534
Property Taxes
%
$2,146
Property Insurance
%
$828
Interest Carry - Purchase Loan Funding
$15,814
Interest Carry - Rehab Loan Funding
$4,117
Net Exit Price
$596,461
Cash Investment
$94,012
Loan payoff
$395,316
Estimated Profit
$107,133
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.