249423

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
%
%
%
%

$90,989

Cash Investment

$105,039

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$370,800
Buyer's Premium
Purchase Closing Costs
$3,596
Loan Points
$7,787
Loan Closing Costs
$5,447
Total Acquisition Cost
$387,629
Initial Loan Funding
$296,640
Cash Required to Close
$90,989
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,989

Loan Terms
Initial Loan Funding
$296,640
Rehab Loan Funding
$92,700
Total Loan Commitment
$389,340
Points
$7,787
Loan Closing Costs
$5,447
Interest Carry
$19,629
Total Financing Cost
$32,863

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,596
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,596
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)
$1,632
Misc.
Total Loan Closing
$5,447

Residual
As Repaired Value (ARV)
$648,900
Sale Costs
%
$38,934
Property Taxes
%
$4,153
Property Insurance
%
$816
Interest Carry - Purchase Loan Funding
$15,574
Interest Carry - Rehab Loan Funding
$4,056
Net Exit Price
$585,368
Cash Investment
$90,989
Loan payoff
$389,340
Estimated Profit
$105,039
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.