249846

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
%
%
%
%

$90,337

Cash Investment

$103,696

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$366,420
Buyer's Premium
Purchase Closing Costs
$3,931
Loan Points
$7,695
Loan Closing Costs
$5,427
Total Acquisition Cost
$383,473
Initial Loan Funding
$293,136
Cash Required to Close
$90,337
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,337

Loan Terms
Initial Loan Funding
$293,136
Rehab Loan Funding
$91,600
Total Loan Commitment
$384,736
Points
$7,695
Loan Closing Costs
$5,427
Interest Carry
$19,397
Total Financing Cost
$32,519

Closing Costs
Deed/Transfer Tax - County
%
$366
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,565
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,931
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)
$1,612
Misc.
Total Loan Closing
$5,427

Residual
As Repaired Value (ARV)
$641,200
Sale Costs
%
$38,472
Property Taxes
%
$3,756
Property Insurance
%
$806
Interest Carry - Purchase Loan Funding
$15,390
Interest Carry - Rehab Loan Funding
$4,008
Net Exit Price
$578,769
Cash Investment
$90,337
Loan payoff
$384,736
Estimated Profit
$103,696
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.