249883

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
%
%
%
%

$89,780

Cash Investment

$103,499

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$365,600
Buyer's Premium
Purchase Closing Costs
$3,559
Loan Points
$7,678
Loan Closing Costs
$5,424
Total Acquisition Cost
$382,260
Initial Loan Funding
$292,480
Cash Required to Close
$89,780
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,780

Loan Terms
Initial Loan Funding
$292,480
Rehab Loan Funding
$91,400
Total Loan Commitment
$383,880
Points
$7,678
Loan Closing Costs
$5,424
Interest Carry
$19,354
Total Financing Cost
$32,455

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,559
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,559
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)
$1,609
Misc.
Total Loan Closing
$5,424

Residual
As Repaired Value (ARV)
$639,800
Sale Costs
%
$38,388
Property Taxes
%
$4,095
Property Insurance
%
$804
Interest Carry - Purchase Loan Funding
$15,355
Interest Carry - Rehab Loan Funding
$3,999
Net Exit Price
$577,159
Cash Investment
$89,780
Loan payoff
$383,880
Estimated Profit
$103,499
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.