249797

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
%
%
%
%

$94,800

Cash Investment

$112,066

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$387,200
Buyer's Premium
Purchase Closing Costs
$3,710
Loan Points
$8,131
Loan Closing Costs
$5,519
Total Acquisition Cost
$404,560
Initial Loan Funding
$309,760
Cash Required to Close
$94,800
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,800

Loan Terms
Initial Loan Funding
$309,760
Rehab Loan Funding
$96,800
Total Loan Commitment
$406,560
Points
$8,131
Loan Closing Costs
$5,519
Interest Carry
$20,497
Total Financing Cost
$34,147

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,710
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,710
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)
$1,704
Misc.
Total Loan Closing
$5,519

Residual
As Repaired Value (ARV)
$677,600
Sale Costs
%
$40,656
Property Taxes
%
$2,168
Property Insurance
%
$852
Interest Carry - Purchase Loan Funding
$16,262
Interest Carry - Rehab Loan Funding
$4,235
Net Exit Price
$613,426
Cash Investment
$94,800
Loan payoff
$406,560
Estimated Profit
$112,066
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.