247489

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
%
%
%
%

$95,100

Cash Investment

$108,411

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$381,110
Buyer's Premium
Purchase Closing Costs
$5,383
Loan Points
$8,004
Loan Closing Costs
$5,492
Total Acquisition Cost
$399,988
Initial Loan Funding
$304,888
Cash Required to Close
$95,100
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$95,100

Loan Terms
Initial Loan Funding
$304,888
Rehab Loan Funding
$95,300
Total Loan Commitment
$400,188
Points
$8,004
Loan Closing Costs
$5,492
Interest Carry
$20,176
Total Financing Cost
$33,672

Closing Costs
Deed/Transfer Tax - County
%
$1,715
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,668
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,383
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)
$1,677
Misc.
Total Loan Closing
$5,492

Residual
As Repaired Value (ARV)
$666,900
Sale Costs
%
$40,014
Property Taxes
%
$2,172
Property Insurance
%
$838
Interest Carry - Purchase Loan Funding
$16,007
Interest Carry - Rehab Loan Funding
$4,169
Net Exit Price
$603,699
Cash Investment
$95,100
Loan payoff
$400,188
Estimated Profit
$108,411
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.