247857

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
%
%
%
%

$92,919

Cash Investment

$105,687

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$371,900
Buyer's Premium
Purchase Closing Costs
$5,277
Loan Points
$7,810
Loan Closing Costs
$5,451
Total Acquisition Cost
$390,439
Initial Loan Funding
$297,520
Cash Required to Close
$92,919
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,919

Loan Terms
Initial Loan Funding
$297,520
Rehab Loan Funding
$93,000
Total Loan Commitment
$390,520
Points
$7,810
Loan Closing Costs
$5,451
Interest Carry
$19,689
Total Financing Cost
$32,950

Closing Costs
Deed/Transfer Tax - County
%
$1,674
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,603
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,277
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)
$1,636
Misc.
Total Loan Closing
$5,451

Residual
As Repaired Value (ARV)
$650,800
Sale Costs
%
$39,048
Property Taxes
%
$2,120
Property Insurance
%
$818
Interest Carry - Purchase Loan Funding
$15,620
Interest Carry - Rehab Loan Funding
$4,069
Net Exit Price
$589,125
Cash Investment
$92,919
Loan payoff
$390,520
Estimated Profit
$105,687
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.