248243

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
%
%
%
%

$88,098

Cash Investment

$101,315

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$358,360
Buyer's Premium
Purchase Closing Costs
$3,509
Loan Points
$7,526
Loan Closing Costs
$5,392
Total Acquisition Cost
$374,786
Initial Loan Funding
$286,688
Cash Required to Close
$88,098
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,098

Loan Terms
Initial Loan Funding
$286,688
Rehab Loan Funding
$89,600
Total Loan Commitment
$376,288
Points
$7,526
Loan Closing Costs
$5,392
Interest Carry
$18,971
Total Financing Cost
$31,889

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,509
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,509
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)
$1,577
Misc.
Total Loan Closing
$5,392

Residual
As Repaired Value (ARV)
$627,100
Sale Costs
%
$37,626
Property Taxes
%
$4,014
Property Insurance
%
$788
Interest Carry - Purchase Loan Funding
$15,051
Interest Carry - Rehab Loan Funding
$3,920
Net Exit Price
$565,701
Cash Investment
$88,098
Loan payoff
$376,288
Estimated Profit
$101,315
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.