248146

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
%
%
%
%

$95,000

Cash Investment

$110,164

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$388,060
Buyer's Premium
Purchase Closing Costs
$3,716
Loan Points
$8,149
Loan Closing Costs
$5,522
Total Acquisition Cost
$405,448
Initial Loan Funding
$310,448
Cash Required to Close
$95,000
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$95,000

Loan Terms
Initial Loan Funding
$310,448
Rehab Loan Funding
$97,000
Total Loan Commitment
$407,448
Points
$8,149
Loan Closing Costs
$5,522
Interest Carry
$20,542
Total Financing Cost
$34,214

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,716
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,716
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)
$1,707
Misc.
Total Loan Closing
$5,522

Residual
As Repaired Value (ARV)
$679,100
Sale Costs
%
$40,746
Property Taxes
%
$4,346
Property Insurance
%
$854
Interest Carry - Purchase Loan Funding
$16,299
Interest Carry - Rehab Loan Funding
$4,244
Net Exit Price
$612,612
Cash Investment
$95,000
Loan payoff
$407,448
Estimated Profit
$110,164
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.