249834

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
%
%
%
%

$91,923

Cash Investment

$106,203

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$374,820
Buyer's Premium
Purchase Closing Costs
$3,624
Loan Points
$7,871
Loan Closing Costs
$5,464
Total Acquisition Cost
$391,779
Initial Loan Funding
$299,856
Cash Required to Close
$91,923
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,923

Loan Terms
Initial Loan Funding
$299,856
Rehab Loan Funding
$93,700
Total Loan Commitment
$393,556
Points
$7,871
Loan Closing Costs
$5,464
Interest Carry
$19,842
Total Financing Cost
$33,177

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,624
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,624
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)
$1,649
Misc.
Total Loan Closing
$5,464

Residual
As Repaired Value (ARV)
$655,900
Sale Costs
%
$39,354
Property Taxes
%
$4,198
Property Insurance
%
$825
Interest Carry - Purchase Loan Funding
$15,742
Interest Carry - Rehab Loan Funding
$4,099
Net Exit Price
$591,682
Cash Investment
$91,923
Loan payoff
$393,556
Estimated Profit
$106,203
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.