248261

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
%
%
%
%

$86,481

Cash Investment

$99,285

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$351,400
Buyer's Premium
Purchase Closing Costs
$3,460
Loan Points
$7,380
Loan Closing Costs
$5,361
Total Acquisition Cost
$367,601
Initial Loan Funding
$281,120
Cash Required to Close
$86,481
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,481

Loan Terms
Initial Loan Funding
$281,120
Rehab Loan Funding
$87,900
Total Loan Commitment
$369,020
Points
$7,380
Loan Closing Costs
$5,361
Interest Carry
$18,604
Total Financing Cost
$31,346

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,460
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,460
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)
$1,546
Misc.
Total Loan Closing
$5,361

Residual
As Repaired Value (ARV)
$615,000
Sale Costs
%
$36,900
Property Taxes
%
$3,936
Property Insurance
%
$773
Interest Carry - Purchase Loan Funding
$14,759
Interest Carry - Rehab Loan Funding
$3,846
Net Exit Price
$554,787
Cash Investment
$86,481
Loan payoff
$369,020
Estimated Profit
$99,285
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.