248925

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
%
%
%
%

$93,386

Cash Investment

$107,569

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$379,480
Buyer's Premium
Purchase Closing Costs
$4,036
Loan Points
$7,970
Loan Closing Costs
$5,485
Total Acquisition Cost
$396,970
Initial Loan Funding
$303,584
Cash Required to Close
$93,386
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,386

Loan Terms
Initial Loan Funding
$303,584
Rehab Loan Funding
$94,900
Total Loan Commitment
$398,484
Points
$7,970
Loan Closing Costs
$5,485
Interest Carry
$20,090
Total Financing Cost
$33,544

Closing Costs
Deed/Transfer Tax - County
%
$379
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,656
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,036
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)
$1,670
Misc.
Total Loan Closing
$5,485

Residual
As Repaired Value (ARV)
$664,100
Sale Costs
%
$39,846
Property Taxes
%
$3,890
Property Insurance
%
$835
Interest Carry - Purchase Loan Funding
$15,938
Interest Carry - Rehab Loan Funding
$4,152
Net Exit Price
$599,439
Cash Investment
$93,386
Loan payoff
$398,484
Estimated Profit
$107,569
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.