250485

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
%
%
%
%

$87,794

Cash Investment

$100,890

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$357,050
Buyer's Premium
Purchase Closing Costs
$3,499
Loan Points
$7,499
Loan Closing Costs
$5,386
Total Acquisition Cost
$373,434
Initial Loan Funding
$285,640
Cash Required to Close
$87,794
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,794

Loan Terms
Initial Loan Funding
$285,640
Rehab Loan Funding
$89,300
Total Loan Commitment
$374,940
Points
$7,499
Loan Closing Costs
$5,386
Interest Carry
$18,903
Total Financing Cost
$31,788

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,499
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,499
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)
$1,571
Misc.
Total Loan Closing
$5,386

Residual
As Repaired Value (ARV)
$624,800
Sale Costs
%
$37,488
Property Taxes
%
$3,999
Property Insurance
%
$786
Interest Carry - Purchase Loan Funding
$14,996
Interest Carry - Rehab Loan Funding
$3,907
Net Exit Price
$563,625
Cash Investment
$87,794
Loan payoff
$374,940
Estimated Profit
$100,890
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.