248335

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
%
%
%
%

$94,759

Cash Investment

$109,811

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$387,020
Buyer's Premium
Purchase Closing Costs
$3,709
Loan Points
$8,128
Loan Closing Costs
$5,518
Total Acquisition Cost
$404,375
Initial Loan Funding
$309,616
Cash Required to Close
$94,759
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,759

Loan Terms
Initial Loan Funding
$309,616
Rehab Loan Funding
$96,800
Total Loan Commitment
$406,416
Points
$8,128
Loan Closing Costs
$5,518
Interest Carry
$20,490
Total Financing Cost
$34,136

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,709
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,709
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)
$1,703
Misc.
Total Loan Closing
$5,518

Residual
As Repaired Value (ARV)
$677,300
Sale Costs
%
$40,638
Property Taxes
%
$4,335
Property Insurance
%
$851
Interest Carry - Purchase Loan Funding
$16,255
Interest Carry - Rehab Loan Funding
$4,235
Net Exit Price
$610,986
Cash Investment
$94,759
Loan payoff
$406,416
Estimated Profit
$109,811
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.