250787

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
%
%
%
%

$91,121

Cash Investment

$105,256

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$371,370
Buyer's Premium
Purchase Closing Costs
$3,600
Loan Points
$7,798
Loan Closing Costs
$5,449
Total Acquisition Cost
$388,217
Initial Loan Funding
$297,096
Cash Required to Close
$91,121
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,121

Loan Terms
Initial Loan Funding
$297,096
Rehab Loan Funding
$92,800
Total Loan Commitment
$389,896
Points
$7,798
Loan Closing Costs
$5,449
Interest Carry
$19,658
Total Financing Cost
$32,904

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,600
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,600
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)
$1,634
Misc.
Total Loan Closing
$5,449

Residual
As Repaired Value (ARV)
$649,900
Sale Costs
%
$38,994
Property Taxes
%
$4,159
Property Insurance
%
$817
Interest Carry - Purchase Loan Funding
$15,598
Interest Carry - Rehab Loan Funding
$4,060
Net Exit Price
$586,272
Cash Investment
$91,121
Loan payoff
$389,896
Estimated Profit
$105,256
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.