247469

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
%
%
%
%

$96,836

Cash Investment

$110,692

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$388,440
Buyer's Premium
Purchase Closing Costs
$5,467
Loan Points
$8,157
Loan Closing Costs
$5,524
Total Acquisition Cost
$407,588
Initial Loan Funding
$310,752
Cash Required to Close
$96,836
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,836

Loan Terms
Initial Loan Funding
$310,752
Rehab Loan Funding
$97,100
Total Loan Commitment
$407,852
Points
$8,157
Loan Closing Costs
$5,524
Interest Carry
$20,563
Total Financing Cost
$34,244

Closing Costs
Deed/Transfer Tax - County
%
$1,748
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,719
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,467
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)
$1,709
Misc.
Total Loan Closing
$5,524

Residual
As Repaired Value (ARV)
$679,800
Sale Costs
%
$40,788
Property Taxes
%
$2,214
Property Insurance
%
$855
Interest Carry - Purchase Loan Funding
$16,314
Interest Carry - Rehab Loan Funding
$4,248
Net Exit Price
$615,381
Cash Investment
$96,836
Loan payoff
$407,852
Estimated Profit
$110,692
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.