250864

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
%
%
%
%

$94,063

Cash Investment

$109,011

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$384,030
Buyer's Premium
Purchase Closing Costs
$3,688
Loan Points
$8,064
Loan Closing Costs
$5,505
Total Acquisition Cost
$401,287
Initial Loan Funding
$307,224
Cash Required to Close
$94,063
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,063

Loan Terms
Initial Loan Funding
$307,224
Rehab Loan Funding
$96,000
Total Loan Commitment
$403,224
Points
$8,064
Loan Closing Costs
$5,505
Interest Carry
$20,329
Total Financing Cost
$33,898

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,688
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,688
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)
$1,690
Misc.
Total Loan Closing
$5,505

Residual
As Repaired Value (ARV)
$672,100
Sale Costs
%
$40,326
Property Taxes
%
$4,301
Property Insurance
%
$845
Interest Carry - Purchase Loan Funding
$16,129
Interest Carry - Rehab Loan Funding
$4,200
Net Exit Price
$606,299
Cash Investment
$94,063
Loan payoff
$403,224
Estimated Profit
$109,011
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.