250884

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
%
%
%
%

$94,233

Cash Investment

$108,603

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$383,110
Buyer's Premium
Purchase Closing Costs
$4,065
Loan Points
$8,046
Loan Closing Costs
$5,501
Total Acquisition Cost
$400,721
Initial Loan Funding
$306,488
Cash Required to Close
$94,233
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,233

Loan Terms
Initial Loan Funding
$306,488
Rehab Loan Funding
$95,800
Total Loan Commitment
$402,288
Points
$8,046
Loan Closing Costs
$5,501
Interest Carry
$20,282
Total Financing Cost
$33,828

Closing Costs
Deed/Transfer Tax - County
%
$383
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,682
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,065
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)
$1,686
Misc.
Total Loan Closing
$5,501

Residual
As Repaired Value (ARV)
$670,400
Sale Costs
%
$40,224
Property Taxes
%
$3,927
Property Insurance
%
$843
Interest Carry - Purchase Loan Funding
$16,091
Interest Carry - Rehab Loan Funding
$4,191
Net Exit Price
$605,124
Cash Investment
$94,233
Loan payoff
$402,288
Estimated Profit
$108,603
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.