248632

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
%
%
%
%

$91,347

Cash Investment

$105,484

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$372,340
Buyer's Premium
Purchase Closing Costs
$3,606
Loan Points
$7,819
Loan Closing Costs
$5,453
Total Acquisition Cost
$389,219
Initial Loan Funding
$297,872
Cash Required to Close
$91,347
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,347

Loan Terms
Initial Loan Funding
$297,872
Rehab Loan Funding
$93,100
Total Loan Commitment
$390,972
Points
$7,819
Loan Closing Costs
$5,453
Interest Carry
$19,711
Total Financing Cost
$32,984

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,606
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,606
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)
$1,638
Misc.
Total Loan Closing
$5,453

Residual
As Repaired Value (ARV)
$651,600
Sale Costs
%
$39,096
Property Taxes
%
$4,170
Property Insurance
%
$819
Interest Carry - Purchase Loan Funding
$15,638
Interest Carry - Rehab Loan Funding
$4,073
Net Exit Price
$587,803
Cash Investment
$91,347
Loan payoff
$390,972
Estimated Profit
$105,484
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.