249764

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
%
%
%
%

$93,255

Cash Investment

$107,156

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$374,590
Buyer's Premium
Purchase Closing Costs
$5,008
Loan Points
$7,865
Loan Closing Costs
$5,463
Total Acquisition Cost
$392,927
Initial Loan Funding
$299,672
Cash Required to Close
$93,255
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,255

Loan Terms
Initial Loan Funding
$299,672
Rehab Loan Funding
$93,600
Total Loan Commitment
$393,272
Points
$7,865
Loan Closing Costs
$5,463
Interest Carry
$19,828
Total Financing Cost
$33,156

Closing Costs
Deed/Transfer Tax - County
%
$1,386
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,622
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,008
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)
$1,648
Misc.
Total Loan Closing
$5,463

Residual
As Repaired Value (ARV)
$655,500
Sale Costs
%
$39,330
Property Taxes
%
$1,835
Property Insurance
%
$824
Interest Carry - Purchase Loan Funding
$15,733
Interest Carry - Rehab Loan Funding
$4,095
Net Exit Price
$593,683
Cash Investment
$93,255
Loan payoff
$393,272
Estimated Profit
$107,156
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.