247798

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
%
%
%
%

$93,963

Cash Investment

$106,984

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$376,310
Buyer's Premium
Purchase Closing Costs
$5,328
Loan Points
$7,903
Loan Closing Costs
$5,471
Total Acquisition Cost
$395,011
Initial Loan Funding
$301,048
Cash Required to Close
$93,963
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,963

Loan Terms
Initial Loan Funding
$301,048
Rehab Loan Funding
$94,100
Total Loan Commitment
$395,148
Points
$7,903
Loan Closing Costs
$5,471
Interest Carry
$19,922
Total Financing Cost
$33,296

Closing Costs
Deed/Transfer Tax - County
%
$1,693
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,634
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,328
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)
$1,656
Misc.
Total Loan Closing
$5,471

Residual
As Repaired Value (ARV)
$658,500
Sale Costs
%
$39,510
Property Taxes
%
$2,145
Property Insurance
%
$828
Interest Carry - Purchase Loan Funding
$15,805
Interest Carry - Rehab Loan Funding
$4,117
Net Exit Price
$596,095
Cash Investment
$93,963
Loan payoff
$395,148
Estimated Profit
$106,984
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.