248313

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
%
%
%
%

$88,654

Cash Investment

$102,037

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$360,750
Buyer's Premium
Purchase Closing Costs
$3,525
Loan Points
$7,576
Loan Closing Costs
$5,402
Total Acquisition Cost
$377,254
Initial Loan Funding
$288,600
Cash Required to Close
$88,654
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,654

Loan Terms
Initial Loan Funding
$288,600
Rehab Loan Funding
$90,200
Total Loan Commitment
$378,800
Points
$7,576
Loan Closing Costs
$5,402
Interest Carry
$19,098
Total Financing Cost
$32,076

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,525
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,525
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)
$1,587
Misc.
Total Loan Closing
$5,402

Residual
As Repaired Value (ARV)
$631,300
Sale Costs
%
$37,878
Property Taxes
%
$4,040
Property Insurance
%
$794
Interest Carry - Purchase Loan Funding
$15,152
Interest Carry - Rehab Loan Funding
$3,946
Net Exit Price
$569,490
Cash Investment
$88,654
Loan payoff
$378,800
Estimated Profit
$102,037
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.