249755

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
%
%
%
%

$92,832

Cash Investment

$107,391

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$378,730
Buyer's Premium
Purchase Closing Costs
$3,651
Loan Points
$7,954
Loan Closing Costs
$5,481
Total Acquisition Cost
$395,816
Initial Loan Funding
$302,984
Cash Required to Close
$92,832
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,832

Loan Terms
Initial Loan Funding
$302,984
Rehab Loan Funding
$94,700
Total Loan Commitment
$397,684
Points
$7,954
Loan Closing Costs
$5,481
Interest Carry
$20,050
Total Financing Cost
$33,485

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,651
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,651
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)
$1,666
Misc.
Total Loan Closing
$5,481

Residual
As Repaired Value (ARV)
$662,800
Sale Costs
%
$39,768
Property Taxes
%
$4,242
Property Insurance
%
$833
Interest Carry - Purchase Loan Funding
$15,907
Interest Carry - Rehab Loan Funding
$4,143
Net Exit Price
$597,907
Cash Investment
$92,832
Loan payoff
$397,684
Estimated Profit
$107,391
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.