249053

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
%
%
%
%

$94,274

Cash Investment

$108,784

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$383,290
Buyer's Premium
Purchase Closing Costs
$4,066
Loan Points
$8,049
Loan Closing Costs
$5,501
Total Acquisition Cost
$400,906
Initial Loan Funding
$306,632
Cash Required to Close
$94,274
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,274

Loan Terms
Initial Loan Funding
$306,632
Rehab Loan Funding
$95,800
Total Loan Commitment
$402,432
Points
$8,049
Loan Closing Costs
$5,501
Interest Carry
$20,289
Total Financing Cost
$33,840

Closing Costs
Deed/Transfer Tax - County
%
$383
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,683
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,066
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)
$1,686
Misc.
Total Loan Closing
$5,501

Residual
As Repaired Value (ARV)
$670,800
Sale Costs
%
$40,248
Property Taxes
%
$3,929
Property Insurance
%
$843
Interest Carry - Purchase Loan Funding
$16,098
Interest Carry - Rehab Loan Funding
$4,191
Net Exit Price
$605,491
Cash Investment
$94,274
Loan payoff
$402,432
Estimated Profit
$108,784
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.