248182

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
%
%
%
%

$91,379

Cash Investment

$105,521

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$372,480
Buyer's Premium
Purchase Closing Costs
$3,607
Loan Points
$7,822
Loan Closing Costs
$5,454
Total Acquisition Cost
$389,363
Initial Loan Funding
$297,984
Cash Required to Close
$91,379
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,379

Loan Terms
Initial Loan Funding
$297,984
Rehab Loan Funding
$93,100
Total Loan Commitment
$391,084
Points
$7,822
Loan Closing Costs
$5,454
Interest Carry
$19,717
Total Financing Cost
$32,993

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,607
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,607
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)
$1,639
Misc.
Total Loan Closing
$5,454

Residual
As Repaired Value (ARV)
$651,800
Sale Costs
%
$39,108
Property Taxes
%
$4,172
Property Insurance
%
$819
Interest Carry - Purchase Loan Funding
$15,644
Interest Carry - Rehab Loan Funding
$4,073
Net Exit Price
$587,983
Cash Investment
$91,379
Loan payoff
$391,084
Estimated Profit
$105,521
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.