248301

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
%
%
%
%

$93,744

Cash Investment

$108,475

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$382,650
Buyer's Premium
Purchase Closing Costs
$3,679
Loan Points
$8,036
Loan Closing Costs
$5,499
Total Acquisition Cost
$399,864
Initial Loan Funding
$306,120
Cash Required to Close
$93,744
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,744

Loan Terms
Initial Loan Funding
$306,120
Rehab Loan Funding
$95,700
Total Loan Commitment
$401,820
Points
$8,036
Loan Closing Costs
$5,499
Interest Carry
$20,258
Total Financing Cost
$33,793

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,679
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,679
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)
$1,684
Misc.
Total Loan Closing
$5,499

Residual
As Repaired Value (ARV)
$669,600
Sale Costs
%
$40,176
Property Taxes
%
$4,286
Property Insurance
%
$842
Interest Carry - Purchase Loan Funding
$16,071
Interest Carry - Rehab Loan Funding
$4,187
Net Exit Price
$604,038
Cash Investment
$93,744
Loan payoff
$401,820
Estimated Profit
$108,475
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.