248783

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
%
%
%
%

$91,402

Cash Investment

$105,600

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$372,580
Buyer's Premium
Purchase Closing Costs
$3,608
Loan Points
$7,823
Loan Closing Costs
$5,454
Total Acquisition Cost
$389,466
Initial Loan Funding
$298,064
Cash Required to Close
$91,402
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,402

Loan Terms
Initial Loan Funding
$298,064
Rehab Loan Funding
$93,100
Total Loan Commitment
$391,164
Points
$7,823
Loan Closing Costs
$5,454
Interest Carry
$19,721
Total Financing Cost
$32,999

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,608
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,608
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)
$1,639
Misc.
Total Loan Closing
$5,454

Residual
As Repaired Value (ARV)
$652,000
Sale Costs
%
$39,120
Property Taxes
%
$4,173
Property Insurance
%
$820
Interest Carry - Purchase Loan Funding
$15,648
Interest Carry - Rehab Loan Funding
$4,073
Net Exit Price
$588,166
Cash Investment
$91,402
Loan payoff
$391,164
Estimated Profit
$105,600
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.