250379

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
%
%
%
%

$89,372

Cash Investment

$102,916

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$363,840
Buyer's Premium
Purchase Closing Costs
$3,547
Loan Points
$7,641
Loan Closing Costs
$5,416
Total Acquisition Cost
$380,444
Initial Loan Funding
$291,072
Cash Required to Close
$89,372
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,372

Loan Terms
Initial Loan Funding
$291,072
Rehab Loan Funding
$91,000
Total Loan Commitment
$382,072
Points
$7,641
Loan Closing Costs
$5,416
Interest Carry
$19,263
Total Financing Cost
$32,320

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,547
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,547
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)
$1,601
Misc.
Total Loan Closing
$5,416

Residual
As Repaired Value (ARV)
$636,700
Sale Costs
%
$38,202
Property Taxes
%
$4,075
Property Insurance
%
$800
Interest Carry - Purchase Loan Funding
$15,281
Interest Carry - Rehab Loan Funding
$3,981
Net Exit Price
$574,360
Cash Investment
$89,372
Loan payoff
$382,072
Estimated Profit
$102,916
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.