248427

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
%
%
%
%

$96,700

Cash Investment

$112,355

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$395,380
Buyer's Premium
Purchase Closing Costs
$3,768
Loan Points
$8,302
Loan Closing Costs
$5,555
Total Acquisition Cost
$413,004
Initial Loan Funding
$316,304
Cash Required to Close
$96,700
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,700

Loan Terms
Initial Loan Funding
$316,304
Rehab Loan Funding
$98,800
Total Loan Commitment
$415,104
Points
$8,302
Loan Closing Costs
$5,555
Interest Carry
$20,928
Total Financing Cost
$34,785

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,768
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,768
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)
$1,740
Misc.
Total Loan Closing
$5,555

Residual
As Repaired Value (ARV)
$691,900
Sale Costs
%
$41,514
Property Taxes
%
$4,428
Property Insurance
%
$870
Interest Carry - Purchase Loan Funding
$16,606
Interest Carry - Rehab Loan Funding
$4,323
Net Exit Price
$624,159
Cash Investment
$96,700
Loan payoff
$415,104
Estimated Profit
$112,355
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.