250473

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
%
%
%
%

$89,019

Cash Investment

$101,997

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$360,770
Buyer's Premium
Purchase Closing Costs
$3,886
Loan Points
$7,576
Loan Closing Costs
$5,402
Total Acquisition Cost
$377,635
Initial Loan Funding
$288,616
Cash Required to Close
$89,019
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,019

Loan Terms
Initial Loan Funding
$288,616
Rehab Loan Funding
$90,200
Total Loan Commitment
$378,816
Points
$7,576
Loan Closing Costs
$5,402
Interest Carry
$19,099
Total Financing Cost
$32,077

Closing Costs
Deed/Transfer Tax - County
%
$361
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,525
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,886
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)
$1,587
Misc.
Total Loan Closing
$5,402

Residual
As Repaired Value (ARV)
$631,300
Sale Costs
%
$37,878
Property Taxes
%
$3,698
Property Insurance
%
$794
Interest Carry - Purchase Loan Funding
$15,152
Interest Carry - Rehab Loan Funding
$3,946
Net Exit Price
$569,832
Cash Investment
$89,019
Loan payoff
$378,816
Estimated Profit
$101,997
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.