249811

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
%
%
%
%

$94,372

Cash Investment

$108,572

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$379,320
Buyer's Premium
Purchase Closing Costs
$5,059
Loan Points
$7,965
Loan Closing Costs
$5,484
Total Acquisition Cost
$397,828
Initial Loan Funding
$303,456
Cash Required to Close
$94,372
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,372

Loan Terms
Initial Loan Funding
$303,456
Rehab Loan Funding
$94,800
Total Loan Commitment
$398,256
Points
$7,965
Loan Closing Costs
$5,484
Interest Carry
$20,079
Total Financing Cost
$33,528

Closing Costs
Deed/Transfer Tax - County
%
$1,403
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,655
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,059
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)
$1,669
Misc.
Total Loan Closing
$5,484

Residual
As Repaired Value (ARV)
$663,800
Sale Costs
%
$39,828
Property Taxes
%
$1,859
Property Insurance
%
$835
Interest Carry - Purchase Loan Funding
$15,931
Interest Carry - Rehab Loan Funding
$4,148
Net Exit Price
$601,200
Cash Investment
$94,372
Loan payoff
$398,256
Estimated Profit
$108,572
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.