248930

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
%
%
%
%

$90,712

Cash Investment

$104,673

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$369,610
Buyer's Premium
Purchase Closing Costs
$3,587
Loan Points
$7,762
Loan Closing Costs
$5,441
Total Acquisition Cost
$386,400
Initial Loan Funding
$295,688
Cash Required to Close
$90,712
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,712

Loan Terms
Initial Loan Funding
$295,688
Rehab Loan Funding
$92,400
Total Loan Commitment
$388,088
Points
$7,762
Loan Closing Costs
$5,441
Interest Carry
$19,566
Total Financing Cost
$32,769

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,587
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,587
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)
$1,626
Misc.
Total Loan Closing
$5,441

Residual
As Repaired Value (ARV)
$646,800
Sale Costs
%
$38,808
Property Taxes
%
$4,140
Property Insurance
%
$813
Interest Carry - Purchase Loan Funding
$15,524
Interest Carry - Rehab Loan Funding
$4,043
Net Exit Price
$583,473
Cash Investment
$90,712
Loan payoff
$388,088
Estimated Profit
$104,673
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.