248073

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
%
%
%
%

$97,740

Cash Investment

$111,711

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$392,250
Buyer's Premium
Purchase Closing Costs
$5,511
Loan Points
$8,238
Loan Closing Costs
$5,541
Total Acquisition Cost
$411,540
Initial Loan Funding
$313,800
Cash Required to Close
$97,740
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$97,740

Loan Terms
Initial Loan Funding
$313,800
Rehab Loan Funding
$98,100
Total Loan Commitment
$411,900
Points
$8,238
Loan Closing Costs
$5,541
Interest Carry
$20,766
Total Financing Cost
$34,545

Closing Costs
Deed/Transfer Tax - County
%
$1,765
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,746
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,511
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)
$1,726
Misc.
Total Loan Closing
$5,541

Residual
As Repaired Value (ARV)
$686,400
Sale Costs
%
$41,184
Property Taxes
%
$2,236
Property Insurance
%
$863
Interest Carry - Purchase Loan Funding
$16,475
Interest Carry - Rehab Loan Funding
$4,292
Net Exit Price
$621,351
Cash Investment
$97,740
Loan payoff
$411,900
Estimated Profit
$111,711
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.