247688

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
%
%
%
%

$97,830

Cash Investment

$111,852

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$392,630
Buyer's Premium
Purchase Closing Costs
$5,515
Loan Points
$8,246
Loan Closing Costs
$5,543
Total Acquisition Cost
$411,934
Initial Loan Funding
$314,104
Cash Required to Close
$97,830
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$97,830

Loan Terms
Initial Loan Funding
$314,104
Rehab Loan Funding
$98,200
Total Loan Commitment
$412,304
Points
$8,246
Loan Closing Costs
$5,543
Interest Carry
$20,787
Total Financing Cost
$34,575

Closing Costs
Deed/Transfer Tax - County
%
$1,767
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,748
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,515
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)
$1,728
Misc.
Total Loan Closing
$5,543

Residual
As Repaired Value (ARV)
$687,100
Sale Costs
%
$41,226
Property Taxes
%
$2,238
Property Insurance
%
$864
Interest Carry - Purchase Loan Funding
$16,490
Interest Carry - Rehab Loan Funding
$4,296
Net Exit Price
$621,986
Cash Investment
$97,830
Loan payoff
$412,304
Estimated Profit
$111,852
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.